Hawthorn Bancshares, Inc. (HWBK) DCF Valuation

Hawthorn Bancshares, Inc. (HWBK) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Hawthorn Bancshares, Inc. (HWBK) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate the financial outlook of Hawthorn Bancshares, Inc. (HWBK) with confidence! This (HWBK) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, profit margins, and other essential assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 57.6 68.0 75.1 72.7 52.8 52.5 52.2 51.9 51.7 51.4
Revenue Growth, % 0 17.94 10.45 -3.13 -27.41 -0.53854 -0.53854 -0.53854 -0.53854 -0.53854
EBITDA 22.0 19.7 30.5 27.2 2.5 15.8 15.7 15.6 15.5 15.4
EBITDA, % 38.17 29.04 40.62 37.44 4.81 30.02 30.02 30.02 30.02 30.02
Depreciation 2.1 2.3 2.3 2.1 2.1 1.8 1.8 1.8 1.7 1.7
Depreciation, % 3.58 3.33 3.04 2.94 3.99 3.38 3.38 3.38 3.38 3.38
EBIT 19.9 17.5 28.2 25.1 .4 14.0 13.9 13.8 13.8 13.7
EBIT, % 34.59 25.71 37.58 34.5 0.81832 26.64 26.64 26.64 26.64 26.64
Total Cash 208.5 226.6 333.4 337.4 93.5 52.5 52.2 51.9 51.7 51.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.5 6.6 6.6 8.0 .0
Account Receivables, % 11.24 9.77 8.82 10.94 0
Inventories -108.2 -208.7 -182.2 -103.4 .0 -42.0 -41.8 -41.6 -41.3 -41.1
Inventories, % -187.81 -306.99 -242.75 -142.21 0 -80 -80 -80 -80 -80
Accounts Payable 1.1 .8 .3 .9 1.8 .9 .9 .8 .8 .8
Accounts Payable, % 1.97 1.23 0.37562 1.24 3.36 1.63 1.63 1.63 1.63 1.63
Capital Expenditure -2.2 -1.8 -.6 -2.6 -2.1 -1.5 -1.5 -1.5 -1.5 -1.5
Capital Expenditure, % -3.76 -2.69 -0.7872 -3.53 -3.97 -2.95 -2.95 -2.95 -2.95 -2.95
Tax Rate, % -121.3 -121.3 -121.3 -121.3 -121.3 -121.3 -121.3 -121.3 -121.3 -121.3
EBITAT 16.1 14.3 22.5 20.8 1.0 11.9 11.8 11.8 11.7 11.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 118.9 114.7 -2.7 -59.2 -93.6 48.9 11.8 11.8 11.7 11.7
WACC, % 11.35 11.44 11.26 11.52 13.11 11.74 11.74 11.74 11.74 11.74
PV UFCF
SUM PV UFCF 75.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 12
Terminal Value 122
Present Terminal Value 70
Enterprise Value 146
Net Debt 64
Equity Value 82
Diluted Shares Outstanding, MM 7
Equity Value Per Share 11.62

What You Will Get

  • Real HWBK Financial Data: Pre-filled with Hawthorn Bancshares, Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Hawthorn Bancshares, Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Hawthorn Bancshares, Inc. (HWBK).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the banking sector.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit Hawthorn Bancshares, Inc. (HWBK) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Hawthorn Bancshares, Inc. (HWBK).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for straightforward analysis.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Hawthorn Bancshares, Inc. (HWBK)'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Analyze multiple forecasts to evaluate various valuation outcomes.
  • 5. Present with Confidence: Deliver professional valuation insights that support your investment decisions.

Why Choose This Calculator for Hawthorn Bancshares, Inc. (HWBK)?

  • Designed for Financial Experts: A specialized tool tailored for bankers, analysts, and investment consultants.
  • Accurate Financial Data: Historical and projected financials for Hawthorn Bancshares preloaded for precision.
  • Comprehensive Scenario Analysis: Easily test various forecasts and financial assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation experience.

Who Should Use This Product?

  • Investors: Accurately assess Hawthorn Bancshares, Inc.'s (HWBK) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Hawthorn Bancshares, Inc. (HWBK).
  • Consultants: Quickly customize the template for valuation reports tailored to Hawthorn Bancshares, Inc. (HWBK) clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading banks like Hawthorn Bancshares, Inc. (HWBK).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies applicable to Hawthorn Bancshares, Inc. (HWBK).

What the Template Contains

  • Pre-Filled DCF Model: Hawthorn Bancshares, Inc.'s (HWBK) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Hawthorn Bancshares, Inc. (HWBK).
  • Financial Ratios: Assess Hawthorn Bancshares, Inc.'s (HWBK) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to suit your analysis for Hawthorn Bancshares, Inc. (HWBK).
  • Financial Statements: Annual and quarterly reports to provide comprehensive support for detailed analysis of Hawthorn Bancshares, Inc. (HWBK).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for Hawthorn Bancshares, Inc. (HWBK).

No products were found matching.