HBI
HanesBrands Inc
Price:  
4.94 
USD
Volume:  
4,364,402.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hanes Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of HanesBrands Inc (HBI) is 14.57 USD. This Hanes valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.94 USD, the upside of HanesBrands Inc is %.

The range of the Intrinsic Value is 5.74 - 57.09 USD

4.94 USD
Stock Price
14.57 USD
Intrinsic Value
Intrinsic Value Details

Hanes Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.74 - 57.09 14.57 194.9%
DCF (Growth 10y) 7.05 - 57.74 15.87 221.3%
DCF (EBITDA 5y) 4.66 - 8.68 6.65 34.7%
DCF (EBITDA 10y) 6.77 - 13.58 9.90 100.4%
Fair Value -0.32 - -0.32 -0.32 -106.47%
P/E (0.59) - 0.85 0.07 -98.6%
EV/EBITDA (1.40) - 6.00 2.48 -49.7%
EPV 6.58 - 20.20 13.39 171.1%
DDM - Stable (0.37) - (2.00) (1.18) -124.0%
DDM - Multi 2.51 - 12.10 4.32 -12.5%

Hanes Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,736.71
Beta 1.57
Outstanding shares (mil) 351.56
Enterprise Value (mil) 4,844.66
Market risk premium 4.60%
Cost of Equity 9.54%
Cost of Debt 7.46%
WACC 6.60%