US · HAYW
Hayward Holdings, Inc.
- Sector
- Industrials · Electrical Equipment & Parts
- Headquarters
- Charlotte, NC 28203
- Website
- investor.hayward.com
Price · as of 2025-12-31
$15.05
Market cap 3.47B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.36 | +154.88% |
| Intrinsic Value(DCF) | $6.79 | -54.88% |
| Graham-Dodd Method(GD) | $6.46 | -57.06% |
| Graham Formula(GF) | $10.24 | -31.95% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $17.00 | $31.25 | $6.03 | $0.00 | $24.95 |
| 2021 | $16.80 | $58.43 | $237.02 | $7.80 | $71.33 |
| 2022 | $11.43 | $38.27 | $0.00 | $5.40 | $1.79 |
| 2023 | $14.30 | $37.55 | $0.43 | $3.66 | $0.00 |
| 2024 | $15.00 | $36.30 | $0.86 | $4.99 | $7.65 |
| 2025 | $15.98 | $38.36 | $1.65 | $6.46 | $10.24 |
AI valuation
Our deep-learning model estimates Hayward Holdings, Inc.'s (HAYW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.36
- Current price
- $15.05
- AI upside
- +154.88%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.79
-54.88% upside
Graham-Dodd
$6.46
-57.06% upside
Graham Formula
$10.24
-31.95% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HAYW | Hayward Holdings, Inc. | $15.05 | 3.47B | +155% | -55% | -57% | -32% | 22.84 | 2.17 | 3.08 | 10.52 | 88.08 | 6.26 | 48.00% | 20.79% | 13.51% | 10.05% | 11.23% | 4.94% | 0.01 | 4.64 | 2.94 | 2.10 | -1.08 | 2593.00% | 671.00% | 2022.00% | 6.52% | 0.79 | 13.24% | 0.00% | 0.00% | 31.79% | 13.18 | 13.62 | 2.74 | 2.55 |
| ATMU | Atmus Filtration Technolo… | $64.53 | 5.26B | -13% | -52% | -80% | -47% | 25.99 | 14.24 | 3.05 | 17.95 | 206.05 | 18.35 | 28.88% | 16.37% | 11.76% | 68.46% | 32.45% | 16.32% | 1.51 | 8.65 | 2.42 | 1.51 | 1.05 | 1261.00% | 567.00% | 16197.00% | 2.76% | 0.55 | 21.46% | 0.32% | 8.30% | 3.56% | 19.82 | 38.46 | 3.24 | 6.28 |
| BRC | Brady Corporation | $92.34 | 4.36B | -5% | -67% | -82% | -12% | 18.14 | 2.88 | 2.27 | 12.10 | — | 8.37 | 50.27% | 15.63% | 12.50% | 16.76% | 17.80% | 11.65% | 0.13 | 49.85 | 1.88 | 1.23 | -0.06 | -321.00% | 1284.00% | -1231.00% | 4.48% | 0.55 | 14.47% | 1.33% | 24.10% | 2.81% | 14.44 | 22.24 | 2.26 | 6.39 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| CXT | Crane NXT, Co. | $48.29 | 2.77B | +7% | +41% | -92% | -0% | 19.25 | 2.22 | 1.69 | 10.63 | — | -6.01 | 42.48% | 15.91% | 8.76% | 12.50% | 10.90% | 5.27% | 0.91 | 4.37 | 1.50 | 1.05 | 2.60 | -2163.00% | 1143.00% | 1755.00% | 7.10% | 0.42 | 10.23% | 1.40% | 26.90% | 1.40% | 14.04 | 18.65 | 2.23 | 1.82 |
| EAF | GrafTech International Lt… | $6.95 | 179.45M | +264% | -58% | — | — | -8.54 | -7.23 | 3.72 | -597.60 | -12.81 | -7.23 | -3.11% | -15.29% | -43.61% | 129.88% | -10.59% | -19.51% | -4.22 | -0.74 | 3.78 | 1.65 | -201.66 | 6667.00% | -643.00% | 6196.00% | -6.42% | -0.64 | -16.56% | 0.00% | 0.00% | 0.01% | -36.77 | -23.52 | 5.62 | 0.15 |
| EOSE | Eos Energy Enterprises, I… | $5.70 | 1.36B | +1,283% | -46% | — | — | -1.59 | -2.10 | 13.48 | -1.92 | -3.37 | -2.08 | -125.95% | -225.47% | -849.06% | 107.49% | 39.87% | -169.29% | -1.14 | -19.32 | 4.94 | 4.10 | -0.28 | 4703.00% | 63179.00% | 4163.00% | -17.22% | -1.47 | 41.03% | 0.00% | 0.00% | 0.00% | -7.01 | -6.81 | 15.81 | 0.51 |
| EXPO | Exponent, Inc. | $72.78 | 3.63B | -21% | +76% | — | -65% | 35.43 | 9.62 | 6.45 | 22.98 | — | 9.84 | 24.97% | 20.58% | 18.21% | 26.13% | 34.84% | 13.64% | 0.21 | — | 2.40 | 2.27 | -0.88 | -190.00% | 421.00% | -1109.00% | 3.26% | 0.74 | 49.44% | 1.64% | 58.10% | 4.22% | 30.19 | 29.56 | 6.21 | 8.67 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| PLUG | Plug Power Inc. | $1.79 | 1.85B | +1,147% | -60% | — | +2,638% | -0.73 | 0.88 | 2.43 | -1.21 | -11.13 | 0.93 | -99.38% | -321.21% | -334.71% | -90.88% | -62.11% | -49.49% | 0.62 | -43.32 | 1.97 | 0.61 | -0.44 | 652.00% | -2945.00% | -4104.00% | -69.56% | -0.97 | -32.72% | 0.00% | 0.00% | 7.72% | -1.19 | -2.26 | 3.82 | -3.48 |
| POWL | Powell Industries, Inc. | $523.60 | 6.36B | -63% | +28% | -79% | -52% | 22.82 | 6.44 | 3.74 | 15.16 | 109.13 | 6.56 | 29.37% | 19.73% | 16.37% | 32.17% | 115.17% | 17.74% | 0.00 | — | 2.09 | 1.86 | -1.86 | 2091.00% | 908.00% | 6011.00% | 3.75% | 0.38 | 105.73% | 0.31% | 7.10% | 3.88% | 16.76 | 23.59 | 3.31 | 8.25 |
About Hayward Holdings, Inc.
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.
- CEO
- Susan Canning
- Employees
- 1.93K
- Beta
- 1.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.79 ÷ $15.05) − 1 = -54.88% (DCF, example).