US · HBI
Hanesbrands Inc.
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- Winston-Salem, NC 27105
- Website
- hanes.com
Price · as of 2022-12-31
—
Market cap 2.33B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $2.04 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $9.56 | — |
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 |
|---|---|---|---|---|---|
| 2008 | |||||
| 2009 | |||||
| 2010 | |||||
| 2011 | $4.04 | $5.55 | |||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.82 | $52.03 | |||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $5.10 | $0.00 | $0.00 | $9.56 |
AI valuation
Our deep-learning model estimates Hanesbrands Inc.'s (HBI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- —
- AI upside
- —
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
$2.04
— upside
Graham-Dodd
—
— upside
Graham Formula
$9.56
— 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 |
| HBI | Hanesbrands Inc. | $6.59 | 2.33B | — | -69% | — | +45% | -14.03 | 4.48 | 0.46 | 16.00 | — | -0.91 | 34.87% | 6.92% | -3.29% | — | — | — | 10.80 | 2.03 | 1.75 | 0.54 | 11.12 | — | — | — | -32.16% | -0.20 | — | 11.73% | -164.50% | 13.13% | 21.87 | -10.19 | 1.51 | 1.28 |
| CAKE | The Cheesecake Factory In… | $48.20 | 2.4B | +82% | -23% | -82% | -16% | 19.77 | 6.72 | 0.78 | 21.89 | — | 15.90 | 78.33% | 4.99% | 3.96% | 33.74% | 5.74% | 4.71% | 7.93 | 17.93 | 0.59 | 0.47 | 11.50 | -406.00% | 475.00% | 4364.00% | 5.28% | 0.39 | 5.21% | 1.78% | 35.20% | 7.02% | 33.00 | 39.86 | 1.65 | 2.45 |
| COLM | Columbia Sportswear Compa… | $52.35 | 2.87B | +95% | -54% | -44% | -45% | 18.57 | 1.92 | 0.97 | 11.75 | — | 2.01 | 50.53% | 6.31% | 5.22% | 10.16% | 10.33% | 6.00% | 0.51 | — | 2.59 | 1.57 | 1.48 | -1518.00% | 85.00% | -4974.00% | 6.59% | 0.37 | 13.55% | 1.99% | 37.00% | 8.10% | 15.72 | 15.53 | 0.99 | 3.52 |
| DRVN | Driven Brands Holdings In… | $14.49 | 2.38B | +59% | -56% | — | — | -8.80 | 4.24 | 1.10 | 231.04 | — | -1.76 | 52.37% | -5.99% | -12.50% | -38.65% | -2.74% | -5.24% | 6.58 | -0.89 | 1.52 | 0.84 | 138.11 | -5982.00% | 154.00% | -8698.00% | -1.83% | 0.56 | -1.00% | 0.00% | 0.00% | 10.60% | -45.65 | -136.03 | 2.74 | 0.47 |
| FUN | Six Flags Entertainment C… | $20.38 | 2.06B | -66% | -66% | — | — | -1.12 | 0.18 | 0.56 | -2.38 | -0.19 | 0.26 | 57.69% | -43.73% | -50.78% | -26.64% | -15.22% | -15.64% | 0.02 | -3.77 | 0.53 | 0.42 | -0.18 | 59130.00% | 1445.00% | -38939.00% | -8.74% | 0.54 | -1.81% | 0.00% | 0.00% | 283.36% | -1.39 | -12.39 | 0.61 | 0.57 |
| SAH | Sonic Automotive, Inc. | $61.06 | 2.09B | -49% | -60% | -76% | -17% | 17.61 | 1.96 | 0.14 | 11.89 | — | 10.87 | 14.65% | 3.57% | 0.78% | 11.14% | 7.13% | 2.00% | 3.96 | 2.78 | 1.09 | 0.18 | 7.95 | -4466.00% | 653.00% | -56596.00% | 19.98% | 0.22 | 8.00% | 2.33% | 41.10% | 6.28% | 11.66 | 15.12 | 0.42 | 3.49 |
| SHOO | Steven Madden, Ltd. | $37.32 | 2.71B | -20% | +495% | — | -69% | 51.50 | 2.91 | 1.00 | 21.91 | — | 7.64 | 41.12% | 2.73% | 1.77% | 5.72% | 4.71% | 2.95% | 0.34 | 5.58 | 1.90 | 0.39 | 1.46 | -7319.00% | 1045.00% | -3057.00% | 4.74% | 0.31 | 12.96% | 2.41% | 124.40% | 2.95% | 39.26 | 22.63 | 1.07 | 3.23 |
| UAA | Under Armour, Inc. | $4.61 | 1.98B | +589% | -41% | -80% | -91% | -14.47 | 1.54 | 0.56 | 433.73 | — | 2.08 | 47.92% | -3.59% | -3.90% | -9.95% | -6.73% | -4.44% | 0.69 | — | 2.10 | 1.06 | 93.27 | -19038.00% | -943.00% | -21197.00% | -7.83% | -0.05 | -8.40% | 0.00% | 0.00% | 3.09% | -20.04 | -16.28 | 0.72 | 2.37 |
| VAC | Marriott Vacations Worldw… | $67.27 | 2.33B | +79% | -59% | — | +18% | 11.35 | 1.01 | 0.50 | 12.20 | — | -1.68 | 37.35% | 11.01% | 4.39% | 9.00% | 5.26% | 2.23% | 2.14 | 3.38 | 3.14 | 2.32 | 8.19 | -1067.00% | 508.00% | 2982.00% | 6.01% | 0.16 | 2.01% | 4.34% | 49.30% | 6.62% | 13.70 | 50.62 | 1.51 | 1.35 |
| ZGN | Ermenegildo Zegna N.V. | $10.06 | 2.54B | +243% | -69% | -73% | -63% | 18.24 | 1.81 | 0.85 | 5.90 | — | 5.49 | 66.60% | 8.57% | 3.96% | 10.35% | 7.48% | 3.24% | 1.13 | 4.21 | 1.41 | 0.68 | 2.01 | -3750.00% | 221.00% | -2223.00% | 9.27% | 0.33 | 9.89% | 1.83% | 33.30% | 1.83% | 14.36 | 15.60 | 1.23 | 1.90 |
About Hanesbrands Inc.
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.
- CEO
- Stephen B. Bratspies
- Employees
- 38K
- Beta
- 1.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.04 ÷ —) − 1 = — (DCF, example).