Hayward Holdings, Inc. (HAYW) DCF Valuation

Hayward Holdings, Inc. (HAYW) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Hayward Holdings, Inc. (HAYW) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (HAYW) DCF Calculator enables you to assess Hayward Holdings, Inc. valuation using real-world financial data while providing complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 733.4 875.4 1,401.8 1,314.1 992.5 1,113.4 1,249.1 1,401.4 1,572.2 1,763.8
Revenue Growth, % 0 19.35 60.13 -6.25 -24.48 12.19 12.19 12.19 12.19 12.19
EBITDA 155.6 188.1 390.8 356.9 227.7 268.7 301.5 338.3 379.5 425.7
EBITDA, % 21.21 21.49 27.88 27.16 22.95 24.14 24.14 24.14 24.14 24.14
Depreciation 59.0 56.7 57.8 57.6 53.1 63.2 70.9 79.5 89.2 100.1
Depreciation, % 8.04 6.48 4.12 4.39 5.35 5.68 5.68 5.68 5.68 5.68
EBIT 96.6 131.4 333.0 299.2 174.7 205.6 230.6 258.7 290.3 325.6
EBIT, % 13.17 15.01 23.76 22.77 17.6 18.46 18.46 18.46 18.46 18.46
Total Cash 47.2 114.9 265.8 56.2 203.1 140.9 158.0 177.3 198.9 223.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 184.9 140.2 208.1 236.3 280.9
Account Receivables, % 25.21 16.02 14.85 17.98 28.3
Inventories 137.1 145.3 233.4 283.7 215.2 212.0 237.9 266.9 299.4 335.9
Inventories, % 18.69 16.6 16.65 21.59 21.68 19.04 19.04 19.04 19.04 19.04
Accounts Payable 53.4 74.0 87.4 54.0 68.9 73.6 82.5 92.6 103.9 116.5
Accounts Payable, % 7.28 8.45 6.24 4.11 6.95 6.61 6.61 6.61 6.61 6.61
Capital Expenditure -26.7 -15.6 -27.1 -29.6 -31.0 -28.4 -31.8 -35.7 -40.0 -44.9
Capital Expenditure, % -3.64 -1.78 -1.94 -2.25 -3.12 -2.55 -2.55 -2.55 -2.55 -2.55
Tax Rate, % 20.18 20.18 20.18 20.18 20.18 20.18 20.18 20.18 20.18 20.18
EBITAT 68.1 98.4 260.8 229.1 139.4 156.3 175.3 196.7 220.6 247.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -168.2 196.6 148.9 145.3 200.3 251.8 169.7 190.4 213.6 239.7
WACC, % 8.66 8.73 8.79 8.76 8.81 8.75 8.75 8.75 8.75 8.75
PV UFCF
SUM PV UFCF 833.4
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 247
Terminal Value 4,293
Present Terminal Value 2,822
Enterprise Value 3,656
Net Debt 985
Equity Value 2,671
Diluted Shares Outstanding, MM 221
Equity Value Per Share 12.10

What You Will Get

  • Pre-Filled Financial Model: Hayward's actual data allows for an accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Real-time updates ensure you see the results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • 🔍 Real-Life HAYW Financials: Pre-filled historical and projected data for Hayward Holdings, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Hayward’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Hayward’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-built Excel file featuring Hayward Holdings, Inc. (HAYW) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare results.
  • Make Decisions: Leverage the valuation findings to shape your investment approach.

Why Choose This Calculator for Hayward Holdings, Inc. (HAYW)?

  • User-Friendly Interface: Crafted for both novices and seasoned professionals.
  • Customizable Inputs: Effortlessly adjust parameters to suit your financial analysis.
  • Real-Time Valuation: Observe immediate updates to Hayward's valuation as you modify the inputs.
  • Pre-Loaded Data: Comes equipped with Hayward's actual financial statistics for swift evaluations.
  • Endorsed by Experts: A preferred tool among investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Finance Students: Master valuation methods and apply them to real-world data with Hayward Holdings, Inc. (HAYW).
  • Academics: Integrate industry-standard models into your lectures or research focusing on Hayward Holdings, Inc. (HAYW).
  • Investors: Validate your investment hypotheses and assess valuation scenarios for Hayward Holdings, Inc. (HAYW).
  • Analysts: Enhance your efficiency with a customizable DCF model tailored for Hayward Holdings, Inc. (HAYW).
  • Small Business Owners: Understand the analytical approaches used for evaluating large public companies like Hayward Holdings, Inc. (HAYW).

What the Template Contains

  • Historical Data: Includes Hayward Holdings, Inc.'s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Hayward Holdings, Inc.'s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Hayward Holdings, Inc.'s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.