HAYW - NYSE

Hayward Holdings, Inc.

Hayward Holdings, Inc.

HAYWยทNYSE

$13.95

-0.036%
IndustrialsElectrical Equipment & Parts

Hayward Holdings, Inc. designs, manufactures, and markets a portfolio of pool equipment and associated automation systems in North America, Europe, and internationally. The company offers residential and commercial pool equipment, including pumps, filters, heaters, automatic pool cleaners, LED lighting, Internet of things enabled controls, alternate sanitizers, and water features. It sells its products through specialty distributors, retailers, and buying groups. Hayward Holdings, Inc. was founded in 1925 and is headquartered in Charlotte, North Carolina.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$3.03B
EPS0.7000
P/E Ratio19.93
Earnings Date07/29/2026
Hayward Holdings, Inc.

Hayward Holdings, Inc. Fair Value Envelope

HAYW ยท NYSE

Our analysis suggests that HAYW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $13.95, this represents a potential HIDDEN relative to our calculated worth for Hayward Holdings, Inc..

HIDDEN
Intrinsic Value
Current Price: $13.95

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$17.0B
+ Cash & Equivalents$329.6M
Firm Value$17.4B
- Debt$13.3M
Equity Value$17.4B
/ Shares Outstanding216,863,239B
DCF Value$80
UNDERVALUED BY 474%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$305.9M
$367.7M
$442.1M
$531.4M
$638.9M
$768.0M
$923.3M
$1.1B
$1.3B
$1.6B
Maintenance CapEx
-$6.9M
-$8.3M
-$10.0M
-$12.0M
-$14.4M
-$17.3M
-$20.8M
-$25.1M
-$30.1M
-$36.2M
Owner Earnings
$299.0M
$359.4M
$432.1M
$519.4M
$624.5M
$750.7M
$902.5M
$1.1B
$1.3B
$1.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$276.8M
$308.2M
$343.0M
$381.8M
$425.0M
$473.1M
$526.6M
$586.1M
$652.4M
$726.2M
Terminal Value represents 72.4% of Enterprise Value

Related Guides

Blog Categories

Continue your HAYW research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.