As of 2024-07-27, the Intrinsic Value of Hawkins Inc (HWKN) is
105.12 USD. This HWKN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.01 USD, the upside of Hawkins Inc is
%.
The range of the Intrinsic Value is 72.68 - 190.96 USD
105.12 USD
Intrinsic Value
HWKN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.68 - 190.96 |
105.12 |
-1.8% |
| DCF (Growth 10y) |
94.35 - 237.55 |
133.95 |
25.2% |
| DCF (EBITDA 5y) |
51.56 - 98.54 |
73.56 |
-31.3% |
| DCF (EBITDA 10y) |
74.24 - 136.25 |
101.76 |
-4.9% |
| Fair Value |
89.71 - 89.71 |
89.71 |
-16.17% |
| P/E |
15.14 - 28.78 |
23.37 |
-78.2% |
| EV/EBITDA |
23.74 - 59.83 |
43.11 |
-59.7% |
| EPV |
25.58 - 40.47 |
33.02 |
-69.1% |
| DDM - Stable |
30.38 - 102.21 |
66.29 |
-38.0% |
| DDM - Multi |
61.88 - 164.27 |
90.19 |
-15.7% |
HWKN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,246.14 |
| Beta |
0.76 |
| Outstanding shares (mil) |
20.99 |
| Enterprise Value (mil) |
2,337.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
4.31% |
| WACC |
7.52% |