Hawthorn Bancshares, Inc. HWBK US Equity

Financials · CIK 893847 · FY ends Dec 31

$39.14

+0.04 (+0.10%)

USD · as of 2026-08-28 · marketstack

Hawthorn Bancshares, Inc. (Nasdaq: HWBK), an SEC filer in National Commercial Banks, closed at $39.14, +0.1%, on 2026-08-28, with a market cap of $270M as of 2026-08-27, a trailing P/E of 11.4, a return on equity of 14.7%, a net margin of 29.7% and 3-year sales growth of 3.3%. Institutional ownership, earnings history and filed financials are on the tabs below.

Switch Ticker

Multiples & cost of capital

$39.14 · 2026-08-28 · marketstack

Size & multiples

Market Cap (close × cover-page shares)

$270.1M

Enterprise Value

—

P/E (TTM)

11.41×

PEG (trailing)

2.16×

P/S

3.19×

P/FCF

9.68×

EV/EBITDA

—

EV/EBIT

—

EV/Sales

—

EV/FCF

—

FCF Yield

10.34%

Buyback Yield

0.38%

Owner Earnings Yield

—

Shareholder Yield

2.46%

Cost of capital & EVAmethodology →

Beta (5y monthly)

0.46

Risk-free (assumed)

4.00%

Equity risk premium (assumed)

4.23%

Cost of Equity

—

After-tax Cost of Debt

—

WACC

—

ROIC

—

EVA Spread (ROIC−WACC)

—

EVA

—

Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM $3.43 · revenue TTM $84.6M · FCF TTM $27.9M

No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months.
Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2025-12-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis.
full derived coverage requires a plan

Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer.

Own-history valuation (point-in-time)141 monthly snapshots · 2014-12 → 2026-08

P/E (FY) 11.40× sits at the 61st percentile of its own 66-month range (2021-03→2026-08) — own median 10.61×, 5.53×–233.57× range

Own history, not peers · point-in-time, filing-date honest · Multiples above prints 11.41× on trailing-12-month earnings

sector median from 828 Financials names in the same archive

Column definitions

Today: — Latest value — live figure if it matches, else newest snapshot.
Own median: — Middle of this name's own months in the window.
Own range: — min→max rule, shaded p10–p90, tick median, dot today.
%ile: — Where today ranks in its own history.
z: — Standard deviations from its own mean.
Sector med.: — Same-month sector median in the archive.
mo · distinct: — Months · distinct values (the real sample size).

Metric	Today	Own median	Own range	%ile	z	Sector med.	mo · distinct
	11.40×	10.61×		61st	−0.43σ	14.57×	66 · 66
	14.7%	14.7%	no band (54 mo · 5 distinct)	—	—	10.1%	54 · 5
ROIC (FY)	—	no reconstructed observations for this name and metric.
	29.7%	25.0%		77th	+0.76σ	19.5%	66 · 6
	36.2%	15.6%		82nd	+0.90σ	24.7%	112 · 112
	5.3%	—	no band (30 mo · 3 distinct)	—	—	3.7%	30 · 3
	3.3%	—	no band (30 mo · 3 distinct)	—	—	7.4%	30 · 3
Market Cap	$269.82M	not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.

P/E (FY) · point-in-time monthly66 monthly observations · 2021-03 → 2026-08

P/E (point-in-time)Financials median, same monthshaded = own p10–p90 · dashed = own median · right-edge tick = today

Multiple-implied price ladder · Fulltoday 11.41× · $39.14 (2026-08-28 close)

Filed earnings only.

Own median 10.61× × $3.43 = $36.39 vs the $39.14 close · earnings held constant

Own multiple	P/E	Implied price	vs close
10th percentile	6.55×	$22.45	−42.6%
25th percentile	7.65×	$26.25	−32.9%
median	10.61×	$36.39	−7.0%
75th percentile	12.45×	$42.71	+9.1%
90th percentile	163.39×	$560.44	+1331.9%
today	11.41×	$39.14	—

Own multiple

P/E

Implied price

vs close

10th percentile

6.55×

$22.45

−42.6%

25th percentile

7.65×

$26.25

−32.9%

median

10.61×

$36.39

−7.0%

75th percentile

12.45×

$42.71

+9.1%

90th percentile

163.39×

$560.44

+1331.9%

today

11.41×

$39.14

—

Reference computation · 66 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $3.43 · close $39.14 (2026-08-28)

Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.

Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured

Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.

Percentile through time (point-in-time cohort)

Loading the monthly cohort placement…

▸Comp setname your own peers — pick a pool or add tickers

Cheap vs Financials on P/E

P/E 23rd pct

vs Financials· 828 names

Whole-sector pool — median skews small.

Metric	This (FY)	Peer median	IQR (25–75)	%ile
P/E	11.4x	14.4x	11.8x–20.5x	23 ↓cheap
P/Sales	3.4x	3.7x	2.3x–4.9x	42 ↓cheap
FCF Yield	8.5%	6.4%	1.8%–9.6%	67 ↑strong
Dividend Yield	2.0%	2.2%	1.3%–3.1%	42 ↓weak
Net Margin	29.7%	19.5%	5.7%–29.8%	75 ↑strong
ROE	14.7%	10.1%	5.7%–14.3%	77 ↑strong

Metric

This (FY)

Peer median

IQR (25–75)

%ile

P/E

11.4x

14.4x

11.8x–20.5x

23 ↓cheap

P/Sales

3.4x

3.7x

2.3x–4.9x

42 ↓cheap

FCF Yield

8.5%

6.4%

1.8%–9.6%

67 ↑strong

Dividend Yield

2.0%

2.2%

1.3%–3.1%

42 ↓weak

Net Margin

29.7%

19.5%

5.7%–29.8%

75 ↑strong

ROE

14.7%

10.1%

5.7%–14.3%

77 ↑strong

P/Sales basis · 445 peers

Reading the covered industry pool…

Held-with peers…

Peers by disclosure language…

Metric

Today

Own median

Own range

%ile

Sector med.

mo · distinct

11.40×

10.61×

61st

−0.43σ

14.57×

66 · 66

14.7%

no band (54 mo · 5 distinct)

—

10.1%

54 · 5

ROIC (FY)

—

no reconstructed observations for this name and metric.

29.7%

25.0%

77th

+0.76σ

19.5%

66 · 6

36.2%

15.6%

82nd

+0.90σ

24.7%

112 · 112

5.3%

—

no band (30 mo · 3 distinct)

—

3.7%

30 · 3

3.3%

—

no band (30 mo · 3 distinct)

—

7.4%

30 · 3

Market Cap

$269.82M

not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.

Own multiple	P/E	Implied price	vs close
10th percentile	6.55×	$22.45	−42.6%
25th percentile	7.65×	$26.25	−32.9%
median	10.61×	$36.39	−7.0%
75th percentile	12.45×	$42.71	+9.1%
90th percentile	163.39×	$560.44	+1331.9%
today	11.41×	$39.14	—

Own multiple

P/E

Implied price

vs close

10th percentile

6.55×

$22.45

−42.6%

25th percentile

7.65×

$26.25

−32.9%

median

10.61×

$36.39

−7.0%

75th percentile

12.45×

$42.71

+9.1%

90th percentile

163.39×

$560.44

+1331.9%

today

11.41×

$39.14

—

Metric	This (FY)	Peer median	IQR (25–75)	%ile
P/E	11.4x	14.4x	11.8x–20.5x	23 ↓cheap
P/Sales	3.4x	3.7x	2.3x–4.9x	42 ↓cheap
FCF Yield	8.5%	6.4%	1.8%–9.6%	67 ↑strong
Dividend Yield	2.0%	2.2%	1.3%–3.1%	42 ↓weak
Net Margin	29.7%	19.5%	5.7%–29.8%	75 ↑strong
ROE	14.7%	10.1%	5.7%–14.3%	77 ↑strong

Metric

This (FY)

Peer median

IQR (25–75)

%ile

P/E

11.4x

14.4x

11.8x–20.5x

23 ↓cheap

P/Sales

3.4x

3.7x

2.3x–4.9x

42 ↓cheap

FCF Yield

8.5%

6.4%

1.8%–9.6%

67 ↑strong

Dividend Yield

2.0%

2.2%

1.3%–3.1%

42 ↓weak

Net Margin

29.7%

19.5%

5.7%–29.8%

75 ↑strong

ROE

14.7%

10.1%

5.7%–14.3%

77 ↑strong

Calendar year	2020	2021	2022	2023	2024	2025
Share of covered pool	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Calendar year

2020

2021

2022

2023

2024

2025

Share of covered pool

0.0%

Hawthorn Bancshares, Inc. HWBK US Equity☆

Multiples & cost of capital

▸Comp setname your own peers — pick a pool or add tickers

vs Financials· 828 names

Multiples & cost of capital

▸Comp setname your own peers — pick a pool or add tickers

vs Financials· 828 names

Hawthorn Bancshares, Inc. HWBK US Equity