Hayward Holdings, Inc.
S&P 600
$13.11
+1.79%
Delayed · cached 15 min
Fair value analysis
HAYW
Hayward Holdings, Inc.
$13.11
Close used for this calculation
$16.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
$16.34
Below FV▲ +24.6% against the close used
Model range $6.16 – $20.40
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$6.16Fair value$16.34Bull$20.40
FairClose
52-week traded range
52W low $12.8852W high $17.31
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hayward Holdings, Inc. closed at $13.11, 19.8% below the consensus fair value of $16.34 drawn from 7 valuation models.
Financial DNA score 61/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$20.24
+54.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$13.60
+3.7%
EPS × 20x (sector P/E)
EPS=0.68, Sector P/E=20x
Peter Lynch (PEG)
$20.40
+55.6%
EPS × Growth% (PEG = 1 is fair)
EPS=0.68, g=30%
EV/EBITDA
$17.85
+36.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=256.09M
Book Value (P/B)
$6.16
-53.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7.24, ROE=9.4%, g=6%, r=10%
Reverse DCF
$13.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 40%
Margin of Safety
$12.69
-3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16.92, 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.