Hawkins, Inc. (HWKN) DCF Valuation

Hawkins, Inc. (HWKN) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Hawkins, Inc. (HWKN) 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:

Enhance your investment strategy with the Hawkins, Inc. (HWKN) DCF Calculator! Explore authentic financial data for Hawkins, Inc., adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Hawkins, Inc. (HWKN).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 540.2 596.9 774.5 935.1 919.2 1,055.4 1,211.8 1,391.4 1,597.6 1,834.4
Revenue Growth, % 0 10.49 29.77 20.73 -1.7 14.82 14.82 14.82 14.82 14.82
EBITDA 63.1 80.0 95.5 117.2 137.2 136.9 157.2 180.5 207.3 238.0
EBITDA, % 11.67 13.4 12.33 12.54 14.93 12.97 12.97 12.97 12.97 12.97
Depreciation 21.6 22.7 24.1 29.4 31.8 37.0 42.4 48.7 56.0 64.3
Depreciation, % 4 3.8 3.12 3.15 3.46 3.5 3.5 3.5 3.5 3.5
EBIT 41.5 57.3 71.4 87.8 105.4 100.0 114.8 131.8 151.3 173.7
EBIT, % 7.68 9.6 9.22 9.39 11.47 9.47 9.47 9.47 9.47 9.47
Total Cash 4.3 3.0 3.5 7.6 7.2 7.0 8.1 9.3 10.6 12.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 67.4 90.6 122.8 129.3 114.5
Account Receivables, % 12.48 15.18 15.86 13.82 12.45
Inventories 54.4 63.9 95.0 88.8 74.6 106.9 122.8 140.9 161.8 185.8
Inventories, % 10.08 10.7 12.26 9.49 8.12 10.13 10.13 10.13 10.13 10.13
Accounts Payable 34.1 37.3 66.7 53.7 56.4 69.8 80.1 92.0 105.6 121.3
Accounts Payable, % 6.32 6.25 8.61 5.74 6.13 6.61 6.61 6.61 6.61 6.61
Capital Expenditure -24.5 -20.8 -28.5 -48.3 -40.2 -44.8 -51.5 -59.1 -67.9 -77.9
Capital Expenditure, % -4.54 -3.48 -3.68 -5.17 -4.37 -4.25 -4.25 -4.25 -4.25 -4.25
Tax Rate, % 25.49 25.49 25.49 25.49 25.49 25.49 25.49 25.49 25.49 25.49
EBITAT 30.2 42.1 52.6 63.8 78.6 73.4 84.3 96.7 111.1 127.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -60.5 14.5 14.2 31.7 101.8 13.8 47.9 55.0 63.1 72.5
WACC, % 7.86 7.86 7.86 7.86 7.86 7.86 7.86 7.86 7.86 7.86
PV UFCF
SUM PV UFCF 194.0
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 75
Terminal Value 1,720
Present Terminal Value 1,178
Enterprise Value 1,372
Net Debt 101
Equity Value 1,271
Diluted Shares Outstanding, MM 21
Equity Value Per Share 60.47

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real HWKN financials.
  • Comprehensive Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Modify forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Hawkins, Inc.’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive HWKN Data: Pre-filled with Hawkins, Inc.'s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Interface: Intuitive, structured, and suitable for both professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Hawkins, Inc. (HWKN)’s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your decisions.

Why Choose the Hawkins, Inc. (HWKN) Calculator?

  • Accurate Data: Real Hawkins, Inc. financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters like growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Investors: Evaluate Hawkins, Inc.'s (HWKN) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and validate forecasts for Hawkins, Inc. (HWKN).
  • Startup Founders: Discover valuation methodologies used for established companies like Hawkins, Inc. (HWKN).
  • Consultants: Provide comprehensive valuation analyses and reports for clients involving Hawkins, Inc. (HWKN).
  • Students and Educators: Utilize data from Hawkins, Inc. (HWKN) to enhance learning and practice valuation skills.

What the Template Contains

  • Preloaded HWKN Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.