Is HAYW undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Hayward Holdings Inc (HAYW) is 17.00 USD. This HAYW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.41 USD, the upside of Hayward Holdings Inc is 18.00%. This means that HAYW is undervalued by 18.00%.

The range of the Intrinsic Value is 11.28 - 31.46 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	11.28 - 31.46	17.00	18.0%
DCF (Growth 10y)	13.13 - 33.45	18.94	31.4%
DCF (EBITDA 5y)	9.55 - 12.43	11.54	-19.9%
DCF (EBITDA 10y)	12.23 - 16.48	14.80	2.7%
Fair Value	13.74 - 13.74	13.74	-4.66%
P/E	8.37 - 11.82	10.25	-28.9%
EV/EBITDA	6.77 - 12.50	10.74	-25.5%
EPV	9.28 - 13.23	11.25	-21.9%
DDM - Stable	4.86 - 14.73	9.80	-32.0%
DDM - Multi	6.57 - 15.84	9.33	-35.3%