As of 2024-12-11, the Intrinsic Value of Hayward Holdings Inc (HAYW) is
19.90 USD. This HAYW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.97 USD, the upside of Hayward Holdings Inc is
24.60%.
The range of the Intrinsic Value is 13.19 - 37.40 USD
19.90 USD
Intrinsic Value
HAYW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.19 - 37.40 |
19.90 |
24.6% |
| DCF (Growth 10y) |
15.91 - 41.03 |
22.92 |
43.5% |
| DCF (EBITDA 5y) |
13.50 - 17.23 |
14.14 |
-11.4% |
| DCF (EBITDA 10y) |
16.40 - 21.88 |
17.88 |
12.0% |
| Fair Value |
11.02 - 11.02 |
11.02 |
-30.99% |
| P/E |
6.74 - 8.74 |
8.21 |
-48.6% |
| EV/EBITDA |
8.73 - 14.20 |
10.57 |
-33.8% |
| EPV |
10.20 - 14.29 |
12.24 |
-23.3% |
| DDM - Stable |
3.88 - 11.40 |
7.64 |
-52.1% |
| DDM - Multi |
7.57 - 17.34 |
10.54 |
-34.0% |
HAYW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,440.26 |
| Beta |
0.68 |
| Outstanding shares (mil) |
215.42 |
| Enterprise Value (mil) |
4,144.01 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.21% |
| Cost of Debt |
6.21% |
| WACC |
8.14% |