U.S. markets closed
  • S&P Futures

    4,640.75
    +45.00 (+0.98%)
     
  • Dow Futures

    35,122.00
    +264.00 (+0.76%)
     
  • Nasdaq Futures

    16,243.00
    +192.00 (+1.20%)
     
  • Russell 2000 Futures

    2,269.90
    +26.60 (+1.19%)
     
  • Crude Oil

    71.80
    +3.65 (+5.36%)
     
  • Gold

    1,796.20
    +8.10 (+0.45%)
     
  • Silver

    23.43
    +0.30 (+1.28%)
     
  • EUR/USD

    1.1283
    -0.0037 (-0.33%)
     
  • 10-Yr Bond

    1.4820
    -0.1630 (-9.91%)
     
  • Vix

    28.62
    +10.04 (+54.04%)
     
  • GBP/USD

    1.3337
    -0.0001 (-0.01%)
     
  • USD/JPY

    113.5520
    +0.2420 (+0.21%)
     
  • BTC-USD

    57,411.41
    +3,203.92 (+5.91%)
     
  • CMC Crypto 200

    1,432.46
    -22.95 (-1.58%)
     
  • FTSE 100

    7,044.03
    -266.34 (-3.64%)
     
  • Nikkei 225

    28,746.49
    -5.13 (-0.02%)
     

Calculating The Intrinsic Value Of Hawkins, Inc. (NASDAQ:HWKN)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Hawkins, Inc. (NASDAQ:HWKN) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Hawkins

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$32.0m

US$32.2m

US$32.6m

US$33.1m

US$33.7m

US$34.3m

US$35.0m

US$35.7m

US$36.4m

US$37.2m

Growth Rate Estimate Source

Est @ 0.08%

Est @ 0.72%

Est @ 1.17%

Est @ 1.49%

Est @ 1.71%

Est @ 1.86%

Est @ 1.97%

Est @ 2.04%

Est @ 2.1%

Est @ 2.13%

Present Value ($, Millions) Discounted @ 8.2%

US$29.6

US$27.5

US$25.7

US$24.1

US$22.7

US$21.4

US$20.1

US$19.0

US$17.9

US$16.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$224m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 8.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$37m× (1 + 2.2%) ÷ (8.2%– 2.2%) = US$636m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$636m÷ ( 1 + 8.2%)10= US$289m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$513m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$46.6, the company appears about fair value at a 3.1% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Hawkins as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 8.2%, which is based on a levered beta of 0.996. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Hawkins, we've compiled three additional elements you should assess:

  1. Risks: For instance, we've identified 2 warning signs for Hawkins that you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for HWKN's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.