What is Hamilton Beach Brands Holding Co worth?
With the base-case assumptions below, a discounted cash flow model on Hamilton Beach Brands Holding Co's reported free cash flow gives $17.96 per share. The share price was $30.49 on November 10, 2026, 70% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -5.0% | 10.0% | $13.78 | -55% |
| Base | 0.0% | 9.0% | $17.96 | -41% |
| Bull | 5.0% | 8.0% | $25.77 | -15% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $20.85 | $21.72 | $22.78 | $24.10 | $25.80 |
| 8.0% | $18.71 | $19.27 | $19.93 | $20.73 | $21.70 |
| 9.0% | $17.13 | $17.52 | $17.96 | $18.48 | $19.09 |
| 10.0% | $15.93 | $16.20 | $16.51 | $16.87 | $17.28 |
| 11.0% | $14.98 | $15.18 | $15.40 | $15.66 | $15.94 |
Where the presets come from
Base: years 1 to 5 grow at Hamilton Beach Brands Holding Co's revenue growth rate over the last 5 fiscal years (0.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions