HWKN
Hawkins Inc
Price:  
110.06 
USD
Volume:  
103,198.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWKN Intrinsic Value

13.60 %
Upside

As of 2025-02-13, the Intrinsic Value of Hawkins Inc (HWKN) is 125.00 USD. This HWKN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.06 USD, the upside of Hawkins Inc is 13.60%.

The range of the Intrinsic Value is 86.59 - 228.21 USD

110.06 USD
Stock Price
125.00 USD
Intrinsic Value
Intrinsic Value Details

HWKN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.59 - 228.21 125.00 13.6%
DCF (Growth 10y) 116.52 - 291.14 164.19 49.2%
DCF (EBITDA 5y) 56.47 - 94.50 74.25 -32.5%
DCF (EBITDA 10y) 84.87 - 136.58 108.18 -1.7%
Fair Value 97.86 - 97.86 97.86 -11.08%
P/E 21.34 - 39.54 30.11 -72.6%
EV/EBITDA 29.59 - 58.48 44.65 -59.4%
EPV 26.03 - 36.66 31.34 -71.5%
DDM - Stable 39.43 - 133.09 86.26 -21.6%
DDM - Multi 77.25 - 199.86 111.10 0.9%

HWKN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,301.35
Beta 1.35
Outstanding shares (mil) 20.91
Enterprise Value (mil) 2,406.85
Market risk premium 4.60%
Cost of Equity 7.80%
Cost of Debt 4.25%
WACC 7.61%