DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Hayward Holdings, Inc. (HAYW)

Industrials | Electrical Equipment & Parts

Today's Price

$12.88

Today's Fair Value

$8.60 -33.23%

Margin of Safety

-49.77%

Projected Value (5Y)

$13.85 +7.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.94% | CAGR (5y): 10.5%

Diluted Shares Growth Rate

Regression: 32.73% | CAGR (5y): 36.81%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.27x)

Discount Rate