Holley Inc.

Holley Inc.

HLLYยทNYSE

$2.59

-1.1%
Consumer CyclicalAuto - Parts

Holley Inc. designs, manufactures, and markets automotive aftermarket products for car and truck enthusiasts in the United States, Canada, Europe, and China. The company's products include carburetors, fuel pumps, fuel injection systems, nitrous oxide injection systems, superchargers, exhaust headers, mufflers, distributors, ignition components, engine tuners, automotive performance plumbing products, and exhaust products as well as shifters, converters, transmission kits, transmissions, tuners, and automotive software. It also offers wheels, chassis and suspension products, helmets, head and neck restraints, seat belts, firesuits, and electronic control and monitoring systems. The company sells its products under the Holley, Holley EFI, APR, MSD, Flowmaster, Powerteq, Accel, and Simpson brands to retailers directly, as well as through distributors and online channel. The company was founded in 1903 and is headquartered in Bowling Green, Kentucky.

At a Glance

Live Snapshot
Market Cap$311.76M
EPS0.1600
P/E Ratio16.19
Earnings Date08/05/2026
Holley Inc.

Holley Inc. Fair Value Envelope

HLLY ยท NYSE

Our analysis suggests that HLLY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.59, this represents a potential HIDDEN relative to our calculated worth for Holley Inc..

Intrinsic Value
Current Price: $2.59

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$36.5M
+ Cash & Equivalents$37.2M
Firm Value$73.8M
- Debt$522.6M
Equity Value-$448.9M
/ Shares Outstanding119,348,235B
DCF Value-$4
OVERVALUED BY 245%

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
$24.5M
$12.2M
$6.1M
$3.1M
$1.5M
$764.7K
$382.4K
$191.2K
$95.6K
$47.8K
Maintenance CapEx
-$3.5M
-$1.7M
-$865.2K
-$432.6K
-$216.3K
-$108.1K
-$54.1K
-$27.0K
-$13.5K
-$6.8K
Owner Earnings
$21.0M
$10.5M
$5.3M
$2.6M
$1.3M
$656.6K
$328.3K
$164.1K
$82.1K
$41.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$19.5M
$9.0M
$4.2M
$1.9M
$893.7K
$413.7K
$191.5K
$88.7K
$41.1K
$19.0K
Terminal Value represents 0.9% of Enterprise Value