Hanesbrands Inc.

Hanesbrands Inc.

HBIยทNYSE

$6.47

+0.0000%
Consumer CyclicalApparel - Manufacturers

Hanesbrands Inc., a consumer goods company, designs, manufactures, sources, and sells a range of basic apparel for men, women, and children. The company operates through three segments: Innerwear, Activewear, and International. It sells men's underwear, women's panties, children's underwear, activewear, and socks, as well as intimate apparel, such as bras and shapewears; home goods; and T-shirts, fleece, performance apparel, sport shirts, performance T-shirts and shorts, sports bras, teamwear, and thermals, as well as licensed logo apparel in collegiate bookstores, mass retailers, and other channels. The company licenses its Champion name for footwear and sports accessories. Hanesbrands Inc. provides its products primarily under the Hanes, Champion, Maidenform, JMS/Just My Size, Bali, Polo Ralph Lauren, Playtex, DKNY, Alternative, Gear for Sports, Comfortwash, Hanes Beefy-T, Bonds, DIM, Sheridan, Bras N Things, Lovable, Wonderbra, Berlei, Abanderado, Shock Absorber, Zorba, Explorer, Sol y Oro, Maidenform, Rinbros, and Bellinda brand names. The company markets its products through retailers, wholesalers, and third-party embellishers. As of January 2, 2022, it operated 216 retail and direct outlet stores in the United States and the Commonwealth of Puerto Rico, as well as 626 retail and outlet stores internationally. The company also sells its products in Europe, Australia, Asia, Latin America, Canada, the Middle East, Africa, Mexico, and Brazil. Hanesbrands Inc. was founded in 1901 and is headquartered in Winston-Salem, North Carolina.

At a Glance

Live Snapshot
Market Cap$2.29B
EPS-0.9100
P/E Ratio-9.04
Earnings Date02/12/2026
Hanesbrands Inc.

Hanesbrands Inc. Fair Value Envelope

HBI ยท NYSE

Our analysis suggests that HBI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.47, this represents a potential HIDDEN relative to our calculated worth for Hanesbrands Inc..

Intrinsic Value
Current Price: $6.47

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$223.1M
+ Cash & Equivalents$214.9M
Firm Value$438.0M
- Debt$2.6B
Equity Value-$2.1B
/ Shares Outstanding353,802,000B
DCF Value-$6
OVERVALUED BY 192%

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
$132.1M
$66.1M
$33.0M
$16.5M
$8.3M
$4.1M
$2.1M
$1.0M
$516.1K
$258.0K
Maintenance CapEx
-$3.8M
-$1.9M
-$947.2K
-$473.6K
-$236.8K
-$118.4K
-$59.2K
-$29.6K
-$14.8K
-$7.4K
Owner Earnings
$128.3M
$64.2M
$32.1M
$16.0M
$8.0M
$4.0M
$2.0M
$1.0M
$501.3K
$250.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$118.8M
$55.0M
$25.5M
$11.8M
$5.5M
$2.5M
$1.2M
$541.7K
$250.8K
$116.1K
Terminal Value represents 0.9% of Enterprise Value