HWKN
Hawkins Inc
Price:  
87.73 
USD
Volume:  
175,754.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWKN Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Hawkins Inc (HWKN) is 90.34 USD. This HWKN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.73 USD, the upside of Hawkins Inc is %.

The range of the Intrinsic Value is 63.44 - 156.92 USD

87.73 USD
Stock Price
90.34 USD
Intrinsic Value
Intrinsic Value Details

HWKN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.44 - 156.92 90.34 3.0%
DCF (Growth 10y) 73.69 - 169.48 101.51 15.7%
DCF (EBITDA 5y) 52.01 - 94.70 75.33 -14.1%
DCF (EBITDA 10y) 65.05 - 113.46 89.69 2.2%
Fair Value 87.21 - 87.21 87.21 -0.59%
P/E 11.15 - 25.54 19.33 -78.0%
EV/EBITDA 30.85 - 62.27 48.03 -45.3%
EPV 21.60 - 33.11 27.36 -68.8%
DDM - Stable 30.35 - 94.88 62.61 -28.6%
DDM - Multi 52.32 - 126.41 73.92 -15.7%

HWKN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,837.94
Beta 0.90
Outstanding shares (mil) 20.95
Enterprise Value (mil) 1,951.91
Market risk premium 4.60%
Cost of Equity 7.68%
Cost of Debt 4.31%
WACC 7.41%