Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
HAWTHORN BANCSHARES, INC.
Bear Case (25th pct.)
-2.1% vs price
Base Case (Median)
15.2% vs price
Bull Case (75th pct.)
16.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $31.11 | -19.5% | High (40%) |
| PE Comparable | $44.50 | 15.2% | Medium (25%) |
| Graham Number | $45.68 | 18.2% | High (80%) |
Based on 3 out of 8 methods, HWBK appears fairly valued at the current price of $38.63. The base case fair value of $44.50 implies 15.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.