Skip to content

Hayward Holdings, Inc. (HAYW) — WACC Analysis

WACC Breakdown

Hayward Holdings, Inc. (HAYW) has a weighted average cost of capital (WACC) of 7.7%. The cost of equity is 9.9%, derived from a beta of 1.24 and a risk-free rate of 5.0%. The after-tax cost of debt is 1.6%. The capital structure is 74.3% equity and 25.7% debt.

Interpretation

A WACC of 7.7% suggests that the market views Hayward Holdings, Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare HAYW's WACC of 7.7% against industry peers to gauge its relative financing costs. A beta of 1.24 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

HAYW WACC: 7.74% for Hayward Holdings, Inc.

Current inputs imply a 9.87% cost of equity and a 2.00% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Hayward Holdings, Inc. Common Stock (HAYW) WACC Results
Weighted Average Cost of Capital
7.74%
Cost of Equity
9.87%
Risk-Free Rate4.96%
Beta1.24
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 74.33%($2729.98M)
Debt: 25.67%($942.76M)
Equity Component
7.33%
74.33% × 9.87%
Debt Component
0.41%
25.67% × 1.58%

Hayward Holdings, Inc. (HAYW) WACC in context

Hayward Holdings, Inc. (HAYW) currently screens with an estimated WACC of 7.74%. That blends a 9.87% cost of equity, a 2.00% pre-tax cost of debt, and a 74.33% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What HAYW WACC implies

A 7.74% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates HAYW

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.24 and equity accounts for 74.33% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.