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 $18.62 per share. The share price was $37.26 on September 25, 2026, 100% 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% | $14.44 | -61% |
| Base | 0.0% | 9.0% | $18.62 | -50% |
| Bull | 5.0% | 8.0% | $26.42 | -29% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $21.51 | $22.38 | $23.44 | $24.76 | $26.46 |
| 8.0% | $19.37 | $19.93 | $20.59 | $21.39 | $22.36 |
| 9.0% | $17.79 | $18.18 | $18.62 | $19.14 | $19.75 |
| 10.0% | $16.59 | $16.86 | $17.17 | $17.53 | $17.93 |
| 11.0% | $15.64 | $15.84 | $16.06 | $16.31 | $16.60 |
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