HAYN
Haynes International Inc
Price:  
60.99 
USD
Volume:  
944,798.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HAYN Intrinsic Value

85.20 %
Upside

What is the intrinsic value of HAYN?

As of 2025-05-23, the Intrinsic Value of Haynes International Inc (HAYN) is 112.92 USD. This HAYN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.99 USD, the upside of Haynes International Inc is 85.20%.

The range of the Intrinsic Value is 71.54 - 264.58 USD

Is HAYN undervalued or overvalued?

Based on its market price of 60.99 USD and our intrinsic valuation, Haynes International Inc (HAYN) is undervalued by 85.20%.

60.99 USD
Stock Price
112.92 USD
Intrinsic Value
Intrinsic Value Details

HAYN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.54 - 264.58 112.92 85.2%
DCF (Growth 10y) 96.68 - 339.66 149.10 144.5%
DCF (EBITDA 5y) 46.69 - 65.73 54.22 -11.1%
DCF (EBITDA 10y) 65.37 - 93.67 76.83 26.0%
Fair Value 73.26 - 73.26 73.26 20.11%
P/E 36.86 - 56.55 46.93 -23.0%
EV/EBITDA 20.84 - 39.42 26.75 -56.1%
EPV 23.18 - 37.88 30.53 -49.9%
DDM - Stable 31.77 - 126.29 79.03 29.6%
DDM - Multi 80.19 - 241.88 119.74 96.3%

HAYN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 780.06
Beta 0.19
Outstanding shares (mil) 12.79
Enterprise Value (mil) 866.04
Market risk premium 4.60%
Cost of Equity 7.27%
Cost of Debt 8.79%
WACC 7.25%