Hayward Holdings, Inc. (HAYW) intrinsic value & 10-year financials
Hayward Holdings, Inc. (HAYW) has a Graham intrinsic value of $22.59 per share. At $11.83 on Oct 17, 2026, the stock trades 48% below that value. Over the last 8 fiscal years revenue grew 7.3% a year to $1.1B, with an average return on invested capital of 14.0%.
- Graham intrinsic value
- $22.59
- Share price (Oct 17, 2026)
- $11.83
- Price vs Graham value
- 48% below
- Market cap
- $2.6B
- Revenue (FY2025)
- $1.1B
- Revenue growth (8-yr CAGR)
- 7.3%
- ROIC (10-yr avg)
- 14.0%
- Free cash flow (FY2025)
- $227.3M
HAYW 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.1B | $151.6M | $0.68 | $227.3M | 20.8% | 8.7% |
| FY2024 | $1.1B | $118.7M | $0.54 | $187.8M | 19.9% | 7.8% |
| FY2023 | $992.5M | $80.7M | $0.37 | $153.5M | 17.7% | 6.3% |
| FY2022 | $1.3B | $179.3M | $0.78 | $86.3M | 21.7% | 10.1% |
| FY2021 | $1.4B | $203.7M | $0.49 | $163.2M | 22.7% | 14.3% |
| FY2020 | $875.4M | $43.3M | $0.00 | $199.6M | 14.2% | 6.7% |
| FY2019 | $733.4M | $8.5M | $0.00 | $68.9M | 13.5% | 43.8% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Hayward Holdings, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Hayward Holdings, Inc. returns on capital have been average, hovering around 9.0% ROIC over the decade.
Hayward Holdings, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Hayward Holdings, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $22.59 per share.