EN DE

Harley-Davidson, Inc (HOG) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.7B

HD Harley-Davidson, Inc logo Harley-Davidson, Inc HOG · US
Price$27.85
Fair Value$64.09
Upside+130.1%
Quality66/100
Watch Harley-Davidson, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 5.3% net margin
Moderate debt · generates free cash flow
2.90% dividend yield
Ranks above peers (12/15)
Narrow moat 36/100
Evidence: High Range $48.15 – $80.02 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated today

Share price +11.0% over the past month.

A solid business, screening 130% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($48.15). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$47.52 $17.06 Fair Value $64.09 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $17.06 – $47.52 · fair‑value band $48.15 – $80.02 · the $27.85 price screens below the $64.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Harley-Davidson, Inc (HOG) currently trades at $27.85, while our model-based Fair Value estimate is $64.09, implying the stock looks roughly 130.1% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Harley-Davidson, Inc generated revenue of $4.3B at a net margin of 5.3%. Revenue declined 11.8% year over year. It earns a return on equity of 7.1%. The balance sheet holds a net cash position of $38.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $48.15 (bear case) to $80.02 (bull case); at $27.85, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 9% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -1% fair-value upside, at 130%, HOG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $54.16 $68.43 $86.81 80
Residual Income $26.34 $29.55 $49.03 76
Rev-Margin DCF $47.99 $64.28 $81.47 74
All 25 models by family
DCF Models
FCF DCF $53.03 $68.26 $88.67 38
Owner Earnings $47.56 $60.67 $78.23 31
5Y Revenue Exit $47.99 $63.70 $82.72 39
5Y EBITDA Exit $54.45 $75.03 $97.65 41
5Y P/E Exit $57.31 $80.05 $102.32 38
10Y Revenue Exit $48.71 $62.77 $79.54 36
10Y EBITDA Exit $53.54 $70.20 $90.03 37
10Y P/E Exit $55.28 $73.49 $93.32 35
Earnings-Based
Graham-Dodd $21.88 $46.82 $59.44 54
PEG = 1.0 $7.19 $10.26 $13.34 46
EPV $35.90 $39.40 $42.43 59
Dividend Discount
Gordon GGM $7.21 $10.84 $14.60 70
DDM Multi-Stage $7.21 $10.19 $13.43 61
Multiples
P/E Multiple $53.09 $70.79 $88.49 63
P/S Multiple $38.24 $50.99 $63.74 58
P/B Multiple $41.03 $54.70 $68.38 55
EV/EBIT $63.28 $79.81 $96.34 53
EV/EBITDA $61.49 $77.42 $93.35 54
EV/Revenue $47.12 $61.45 $75.77 43
Asset-Based
NCAV (Graham) $14.92 $19.99 $29.83 50
Growth DCF
Growth DCF $54.16 $68.43 $86.81 80
Rev-Margin DCF $47.99 $64.28 $81.47 74
Economic Profit
Residual Income $26.34 $29.55 $49.03 76
ROIC Compounder $36.48 $41.18 $46.19 72
Growth Earnings
Growth-Adj P/E $39.06 $55.80 $72.53 68

Widest divergence: DCF Models ($68.26) versus Dividend Discount ($10.19). Highest evidence: Growth DCF (80).

Notify me when HOG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $4.3B
Revenue growth (YoY) -11.8%
Net margin 5.3%
Return on equity 7.1%
Free cash flow $415M FY2025
P/E ratio 14.4
More key figures
Operating margin 3.1%
EPS (TTM) $1.93
Dividend yield 3.0%
EPS growth (YoY) -79.4%
Net cash $38.0M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 63 · Market factors (momentum, volatility) 57

Profitability 38
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 64
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Harley-Davidson, Inc. manufactures and sells motorcycles in the United States and internationally. The company operates in three segments: Harley-Davidson Motor Company, LiveWire, and Harley-Davidson Financial Services.

Full company description

Harley-Davidson, Inc. manufactures and sells motorcycles in the United States and internationally. The company operates in three segments: Harley-Davidson Motor Company, LiveWire, and Harley-Davidson Financial Services. The Harley-Davidson Motor Company segment designs, manufactures, and sells motorcycles, including cruiser, trike, Grand American touring, standard, sportbike, adventure touring, and dual sport, as well as motorcycle parts, accessories, and apparel, as well as licenses its trademarks and related services. This segment sells its products to retail customers through a network of independent dealers, as well as e-commerce channels. The LiveWire segment sells electric motorcycles, balance bikes for kids, electric bikes, parts and accessories, apparel, and related parts and services. The Harley-Davidson Financial Services segment provides wholesale financing services, such as floorplan and open-account financing of motorcycles, and parts and accessories; and retail financing services, such as installment lending for the purchase of new and used Harley-Davidson motorcycles, as well as point-of-sale insurance and voluntary protection products. This segment also licenses third-party financial institutions that issue credit cards bearing the Harley-Davidson brand. Harley-Davidson, Inc. was founded in 1903 and is based in Milwaukee, Wisconsin.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Harley-Davidson, Inc reported revenue of $4.5B in FY2025 versus $5.3B in FY2021, a compound −4.3%/yr. Reported net income was $339M in FY2025, compounding −15.0%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$4.5B
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.7%
Avg. growth/yr (39Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.7%
Revenue −4.3%/yr
FY21 $5.3B
FY22 $5.8B
FY23 $5.8B
FY24 $5.2B
FY25 $4.5B
Net income −15.0%/yr
FY21 $650M
FY22 $741M
FY23 $707M
FY24 $455M
FY25 $339M
Character of growth · EPS growth decomposed (2014-2025) −0.1 % p.a.
Revenue per share +2.8 pp

of which total revenue −1.8 pp · buybacks/dilution +4.6 pp

EBIT margin −6.7 pp
Tax rate +2.1 pp
Residual (interest, one-offs) +1.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch HOG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Harley-Davidson, Inc Fair Value". https://www.fairvalue-calculator.com/stock/HOG

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Recreational Vehicles · 38 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 66 · Top 25%
Fair Value upside +130% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 2% · Above median
Net margin (TTM) 5% · Top 25%
Operating margin (TTM) 3% · Above median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.53× · Higher than 75% of peers

Valuation Multiples vs Recreational Vehicles median · lower = cheaper

P/E (TTM) 14.4× · Cheaper than median
P/B 0.87× · Cheaper than median
P/S (TTM) 0.63× · Cheaper than median
P/FCF 6.6× · Cheaper than median
EV/EBITDA 2.7× · Cheaper than 75% of peers
PEG 11.02× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 18
FUTURE 0 · sector 15
PAST 28 · sector 16
HEALTH 74 · sector 89
DIVIDEND 58 · sector 57

Insider activity: 66/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Recreational Vehicles stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Zhejiang Cfmoto Power Co 603129 ¥283.50 ¥199.10 -30%
Brunswick Corporation BC $81.41 $13.56 -83%
BRP Inc DOO C$89.11 C$86.81 -3%
Polaris Inc PII $68.52 $29.83 -56%
THOR Industries, Inc THO $78.97 $97.14 +23%
Trigano S.A TRI €155.50 €273.48 +76%
Patrick Industries, Inc PATK $86.76 $85.54 -1%
LCI Industries, LCII $107.15 $156.35 +46%
Sanlorenzo S.p.A SL €39.54 €37.41 -5%
Ferretti S.p.A 9638 HK$36.00 HK$50.96 +42%

Compare Harley-Davidson, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Harley-Davidson, Inc (HOG) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $64.09 versus a price of $27.85, about +130% (undervalued).
What is the fair value of HOG?
Our model-based fair value for Harley-Davidson, Inc is $64.09 (as of Aug 13, 2026), built from audited fundamentals. The current price is $27.85.
What is the quality score of HOG?
Harley-Davidson, Inc has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Harley-Davidson, Inc (HOG)?
Harley-Davidson, Inc reported trailing-twelve-month revenue of about $4.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of HOG?
The net profit margin of Harley-Davidson, Inc is about 5.3%, meaning it keeps roughly 5.3% of revenue as net income. Based on the latest reported figures.
Does Harley-Davidson, Inc pay a dividend?
Harley-Davidson, Inc currently shows a dividend yield of about 3.00% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Harley-Davidson, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.