As of 2024-12-11, the Intrinsic Value of HanesBrands Inc (HBI) is
16.48 USD. This Hanes valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.41 USD, the upside of HanesBrands Inc is
95.90%.
The range of the Intrinsic Value is 7.46 - 55.49 USD
16.48 USD
Intrinsic Value
Hanes Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.46 - 55.49 |
16.48 |
95.9% |
| DCF (Growth 10y) |
7.59 - 50.05 |
15.62 |
85.7% |
| DCF (EBITDA 5y) |
2.71 - 5.24 |
4.64 |
-44.9% |
| DCF (EBITDA 10y) |
4.66 - 8.21 |
6.96 |
-17.2% |
| Fair Value |
-3.26 - -3.26 |
-3.26 |
-138.73% |
| P/E |
(5.69) - 1.17 |
(3.86) |
-145.9% |
| EV/EBITDA |
0.21 - 19.04 |
9.78 |
16.3% |
| EPV |
8.65 - 14.81 |
11.73 |
39.5% |
| DDM - Stable |
(5.01) - (18.01) |
(11.51) |
-236.9% |
| DDM - Multi |
2.58 - 7.42 |
3.85 |
-54.2% |
Hanes Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,964.53 |
| Beta |
1.30 |
| Outstanding shares (mil) |
352.50 |
| Enterprise Value (mil) |
5,917.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.68% |
| Cost of Debt |
6.00% |
| WACC |
6.76% |