HAWKINS INC (HWKN)
Wholesale-Chemicals & Allied Products · Consumer Discretionary · $1.6B
Intrinsic Value (Consensus)
$54.09
Current Price
$78.20
Margin of Safety
-30.8%
30.8% Above Intrinsic Value
Value: $54
Price: $78
Valuation Model Estimates
Current Price: $78.20
DCF (Discounted Cash Flow)
$52.60
Graham Number
$47.58
Earnings Power Value
$37.96
Relative Value (P/E)
$78.20
Dividend Discount Model
$9.04
Consensus Value
$54.09
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.91
- EPS (Forward)
- $3.99
- Book Value
- $25.73
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 15.3%
- Debt/Equity
- 46%
- Revenue Growth
- 11.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance