Haemonetics

HAE US Health Care Health Care Supplies
S&P 400
$102.69
+1.61%
Delayed · cached 15 min

Fair value analysis

HAE
Haemonetics
Health CareHealth Care Supplies
$102.69
Close used for this calculation
$66.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability19/25
Returns6/25
Balance Sheet15/25
Efficiency6/25
Growth12/25
Average
Quality radar
46Prof.19/25Ret.6/25Eff.6/25B.Sht15/25Growth12/25

Consensus fair value

$66.46
Above FV
▼ -35.3% against the close used
Model range $25.72 – $108.91
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$25.72Fair value$66.46Bull$108.91
FairClose
52-week traded range
52W low $47.6752W high $108.80

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Haemonetics closed at $102.69, 54.5% above the consensus fair value of $66.46 drawn from 8 valuation models.

Financial DNA score 46/100 — Average. P/E of 50.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$108.91
+6.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$29.06
-71.7%
√(22.5 × EPS × BVPS)
EPS=2.05, BVPS=18.3 · outside Graham range (P/E 50.1, P/B 5.6) — asset-light, treat as a rough floor
P/E Fair Value
$41.00
-60.1%
EPS × 20x (sector P/E)
EPS=2.05, Sector P/E=20x
Peter Lynch (PEG)
$48.79
-52.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.05, g=23.8%
EV/EBITDA
$81.17
-21.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=268.45M
Book Value (P/B)
$25.72
-75.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18.3, ROE=11.6%, g=6%, r=10%
Reverse DCF
$102.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.5% | Historical: 23.8%
Margin of Safety
$44.74
-56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.66, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.