investorscraft@gmail.com

Intrinsic Value of Hawkins, Inc. (HWKN)

Previous Close$76.88
Intrinsic Value
Upside potential
Previous Close
$76.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-03-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %20.7NaN
Revenue, $935NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m847NaN
Operating income, $m88NaN
EBITDA, $m116NaN
Interest expense (income), $mNaN
Earnings before tax, $m83NaN
Tax expense, $m23NaN
Net income, $m60NaN

BALANCE SHEET

Cash and short-term investments, $m8NaN
Total assets, $m591NaN
Adjusted assets (=assets-cash), $m583NaN
Average production assets, $m328NaN
Working capital, $m141NaN
Total debt, $m112NaN
Total liabilities, $m241NaN
Total equity, $m350NaN
Debt-to-equity ratio0.319NaN
Adjusted equity ratio0.604NaN

CASH FLOW

Net income, $m60NaN
Depreciation, amort., depletion, $m27NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m77NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-41NaN
Free cash flow, $m119NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m141
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount