HAWKINS INC (HWKN)
Wholesale-Chemicals & Allied Products · Consumer Discretionary · $3.3B
Intrinsic Value (Consensus)
$54.09
Current Price
$160.37
Margin of Safety
-66.3%
66.3% Above Intrinsic Value
Value: $54
Price: $160
Valuation Model Estimates
Current Price: $160.37
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%.
Health Score
C
64
Profitability
22/25
Strength
22/25
Valuation
7/25
Growth
13/25
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
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance