HAWKINS INC (HWKN)

Wholesale-Chemicals & Allied Products

Latest Price

$120.67

TTM P/E

31.26

Normalized P/E

34.36

Div Yield

0.63%

Book Value

26.38

P/B Ratio

4.57

Valuation metrics

EPS: $3.91

Book value / share: $25.73

Formula: √(22.5 × EPS × BVPS)

Graham Number

$47.58

61% downside

Norm. op. income: $88M (median of 7yr)

Tax rate: 26%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$19.72

84% downside

Base FCF: $70M (median of recent 5yr)

Growth: 4%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$41.82

65% downside

EPS: $3.91

Target P/E: 34×

Formula: EPS × P/E

P/E Fair Value

$132.94

+10% upside

77.2% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	3.16M	$449.0M	15.23%	+51.6K	2026-06-30
KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC	1.43M	$202.0M	6.88%	-98.0K	2026-06-30
STATE STREET CORP	1.06M	$150.0M	5.12%	+18.0K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	854.5K	$121.0M	4.12%	+2.8K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	547.5K	$77.0M	2.64%	+26.2K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	545.0K	$77.0M	2.63%	+20.3K	2026-06-30
DIMENSIONAL FUND ADVISORS LP	514.7K	$73.0M	2.48%	+879	2026-06-30
WASATCH ADVISORS LP	389.5K	$55.0M	1.88%	-80.2K	2026-06-30
BOWEN HANES & CO INC	380.5K	$58.0M	1.83%	--	2026-06-30
Capital World Investors	287.8K	$40.0M	1.39%	+7.9K	2026-06-30