US · HWKN
Hawkins, Inc.
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Roseville, MN 55113
- Website
- hawkinsinc.com
Price · as of 2025-03-30
$167.49
Market cap 3.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $91.41 | -45.42% |
| Intrinsic Value(DCF) | $54.85 | -67.25% |
| Graham-Dodd Method(GD) | $25.34 | -84.87% |
| Graham Formula(GF) | $56.23 | -66.43% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.38 | $35.90 | $157.99 | $6.17 | $23.01 |
| 2012 | $13.58 | $27.47 | $36.96 | $8.09 | $25.29 |
| 2013 | $16.24 | $26.95 | $0.20 | $6.94 | $8.22 |
| 2014 | $15.24 | $26.24 | $0.52 | $7.32 | $6.48 |
| 2015 | $16.94 | $37.37 | $0.23 | $7.59 | $11.39 |
| 2016 | $19.10 | $25.23 | $0.11 | $3.33 | $18.39 |
| 2017 | $21.82 | $25.13 | $0.00 | $4.88 | $25.90 |
| 2018 | $16.19 | $31.07 | $0.00 | $0.00 | $0.00 |
| 2019 | $17.53 | $37.73 | $1.10 | $4.79 | $20.73 |
| 2020 | $20.33 | $22.13 | $0.00 | $8.01 | $7.31 |
| 2021 | $31.82 | $34.00 | $0.00 | $11.84 | $35.24 |
| 2022 | $35.08 | $31.82 | $211.98 | $15.14 | $90.14 |
| 2023 | $50.00 | $38.58 | $398.42 | $18.84 | $80.71 |
| 2024 | $85.84 | $57.14 | $172.43 | $23.05 | $23.15 |
| 2025 | $134.80 | $91.41 | $3.59 | $25.34 | $56.23 |
AI valuation
Our deep-learning model estimates Hawkins, Inc.'s (HWKN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $91.41
- Current price
- $167.49
- AI upside
- -45.42%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$54.85
-67.25% upside
Graham-Dodd
$25.34
-84.87% upside
Graham Formula
$56.23
-66.43% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HWKN | Hawkins, Inc. | $167.49 | 3.12B | -45% | -67% | -85% | -66% | 33.25 | 6.09 | 2.88 | 18.52 | 271.28 | 16.05 | 23.15% | 12.23% | 8.66% | 19.47% | 15.66% | 11.69% | 0.35 | 21.94 | 2.15 | 1.30 | 0.97 | 1226.00% | 601.00% | -4135.00% | 2.50% | 1.04 | 12.48% | 0.52% | 17.40% | 1.35% | 24.83 | 42.27 | 3.04 | 8.19 |
| ASH | Ashland Inc. | $62.36 | 2.85B | -61% | -63% | — | +44% | -3.23 | 1.40 | 1.46 | -7.89 | — | 4.18 | 30.10% | -42.49% | -46.33% | -34.45% | -21.23% | -16.03% | 0.83 | -12.30 | 2.85 | 1.08 | -2.67 | -64349.00% | -1368.00% | -10146.00% | -0.15% | 0.22 | -0.11% | 2.86% | -9.20% | 6.63% | -5.18 | -1004.04 | 2.20 | 1.33 |
| AVNT | Avient Corporation | $41.07 | 3.76B | -22% | -51% | — | -81% | 44.74 | 1.58 | 1.15 | 9.39 | — | -4.27 | 32.46% | 6.24% | 2.51% | 3.57% | 3.95% | 1.41% | 0.81 | 2.06 | 1.66 | 1.12 | 2.57 | -5163.00% | 61.00% | 4455.00% | 5.21% | 0.36 | 5.06% | 2.64% | 118.20% | 7.87% | 25.32 | 26.43 | 1.58 | 1.38 |
| BCC | Boise Cascade Company | $82.74 | 3.06B | -2% | -61% | -33% | -85% | 22.34 | 1.43 | 0.46 | 8.66 | — | 1.72 | 13.98% | 2.81% | 2.07% | 6.29% | 6.51% | 4.02% | 0.25 | 18.34 | 3.36 | 1.66 | 0.13 | -6322.00% | -475.00% | -9391.00% | 0.43% | 0.52 | 0.62% | 1.17% | 26.10% | 7.34% | 16.76 | 236.89 | 0.47 | 4.76 |
| CC | The Chemours Company | $18.24 | 2.73B | +29% | -61% | — | — | -7.01 | 10.82 | 0.47 | 19.93 | — | 13.39 | 15.53% | -0.09% | -6.65% | -90.40% | -0.12% | -5.18% | 18.34 | -0.02 | 1.78 | 0.80 | 11.79 | -54912.00% | 45.00% | -10514.00% | 1.89% | 0.16 | 1.21% | 2.88% | -20.20% | 2.88% | -1323.56 | 129.76 | 1.14 | 1.46 |
| FUL | H.B. Fuller Company | $65.72 | 3.57B | -2% | -60% | -91% | -76% | 23.65 | 1.79 | 1.03 | 10.44 | 120.89 | -7.45 | 31.69% | 11.49% | 4.37% | 7.93% | 7.24% | 3.00% | 1.01 | 2.99 | 1.70 | 0.90 | 3.62 | 1957.00% | -267.00% | -2572.00% | 3.37% | 0.35 | 3.17% | 1.40% | 33.10% | 3.09% | 13.79 | 45.41 | 1.58 | 2.27 |
| KWR | Quaker Chemical Corporati… | $147.03 | 2.55B | -26% | -60% | -87% | — | -1032.02 | 1.85 | 1.35 | 20.26 | — | -1186.32 | 32.64% | 9.37% | -0.13% | -0.18% | 3.52% | -0.09% | 0.68 | 3.77 | 2.42 | 1.57 | 4.60 | -10215.00% | 266.00% | -6266.00% | 3.16% | 0.36 | 4.01% | 1.35% | -1393.60% | 2.98% | 18.63 | 40.89 | 1.75 | 2.49 |
| MEOH | Methanex Corporation | $50.53 | 3.91B | -6% | -66% | -36% | -61% | 11.16 | 1.33 | 0.75 | 6.43 | — | 1.33 | 19.10% | 9.73% | 4.41% | 12.44% | 7.25% | 3.84% | 1.54 | 2.73 | 2.62 | 1.87 | 2.93 | -700.00% | -10.00% | 16585.00% | 20.17% | 1.01 | 12.62% | 1.79% | 19.90% | 9.47% | 14.18 | 9.12 | 1.38 | 1.70 |
| NGVT | Ingevity Corporation | $72.03 | 2.63B | -23% | -60% | — | -48% | -15.52 | 87.32 | 2.22 | 99.57 | — | -17.21 | 39.53% | 22.43% | -14.31% | -148.60% | 19.10% | -9.10% | 40.69 | 3.58 | 1.15 | 0.60 | 30.22 | -6110.00% | -1698.00% | 43627.00% | 10.55% | 0.97 | 19.95% | 0.00% | 0.00% | 12.05% | 14.22 | 13.62 | 3.19 | 2.57 |
| OLN | Olin Corporation | $25.37 | 2.88B | -31% | -60% | — | — | -67.10 | 1.54 | 0.43 | 9.84 | — | 9.88 | 7.40% | 1.67% | -0.63% | -2.21% | 1.13% | -0.58% | 1.79 | 0.60 | 1.35 | 0.74 | 5.17 | -14066.00% | 368.00% | -2343.00% | 8.10% | 0.32 | 4.66% | 3.15% | -211.10% | 4.88% | 54.21 | 26.01 | 0.90 | 1.80 |
| WDFC | WD-40 Company | $238.20 | 3.22B | -38% | -66% | — | -64% | 29.37 | 9.97 | 4.31 | 23.94 | 94.98 | 15.85 | 55.06% | 16.74% | 14.68% | 36.49% | 31.27% | 19.68% | 0.36 | 30.16 | 2.79 | 1.75 | 0.35 | 3092.00% | 498.00% | -505.00% | 3.12% | 0.86 | 28.06% | 1.88% | 55.20% | 2.96% | 26.13 | 32.52 | 4.37 | 11.80 |
About Hawkins, Inc.
Hawkins, Inc. blends, manufactures, and distributes chemicals and other specialty ingredients in the United States and internationally. It operates through three segments: Industrial, Water Treatment, and Health and Nutrition. The Industrial segment offers industrial chemicals, products, and services to agriculture, chemical processing, electronics, energy, food, pharmaceutical, and plating industries. This segment primarily provides acids, alkalis, and food-grade and pharmaceutical salts and ingredients. It also receives, stores, and distributes various chemicals, such as liquid caustic soda, sulfuric acid, hydrochloric acid, urea, phosphoric acid, aqua ammonia, and potassium hydroxide. In addition, this segment manufactures sodium hypochlorite and agricultural products, as well as various food-grade and pharmaceutical products that include liquid phosphates, lactates, and other blended products; repackages water treatment chemicals and bulk industrial chemicals; and performs custom blending of chemicals, and contract and private label bleach packaging. The Water Treatment segment offers chemicals, equipment, and solutions for potable water, municipal and industrial wastewater, industrial process water, and non-residential swimming pool and agriculture water. The Health and Nutrition segment offers ingredient distribution, processing, and formulation solutions to manufacturers of nutraceutical, functional food and beverage, personal care, dietary supplement and other nutritional food, and health and wellness products. Its products portfolio includes minerals, botanicals and herbs, vitamins and amino acids, excipients, joint products, sweeteners, and enzymes. The company was founded in 1938 and is headquartered in Roseville, Minnesota.
- CEO
- Patrick H. Hawkins
- Employees
- 928
- Beta
- 0.84
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($54.85 ÷ $167.49) − 1 = -67.25% (DCF, example).