Hawthorn Bancshares, Inc.

Hawthorn Bancshares, Inc.

HWBKยทNASDAQ

$34.80

-4.1%
Financial ServicesBanks - Regional

Hawthorn Bancshares, Inc. operates as the bank holding company for Hawthorn Bank that provides commercial and personal banking services. It accepts checking, savings, money market, individual retirement, and other time deposit accounts; and certificates of deposit. The company also offers commercial and industrial, single payment personal, installment, commercial and residential real estate, and consumer loans, as well as equipment, operating, and small business administration loans; and debit and credit cards. In addition, it provides trust services that include estate planning, investment, and asset management services; and cash management, safety deposit box, brokerage, and Internet banking services. The company operates through 23 banking offices in Missouri communities, Jefferson City, Columbia, Clinton, Warsaw, Springfield, St. Louis, and the greater Kansas City metropolitan area. Hawthorn Bancshares, Inc. was founded in 1865 and is headquartered in Jefferson City, Missouri.

At a Glance

Live Snapshot
Market Cap$240.00M
EPS3.4400
P/E Ratio10.12
Earnings Date07/29/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 10.1).

Valuation inputs: P/E 10.1, earnings yield +9.9%, momentum -4.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +13.7%, ROIC +7.0%).

Profitability stack: net margin +21.2%, ROE +13.7%, ROIC +7.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +90.8%, momentum -4.1%, net margin +21.2%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

hwbk

Hawthorn Bancshares, Inc. Market vs Earnings Trajectory

HWBK ยท NASDAQ

Loading price and EPS data...

Hawthorn Bancshares, Inc.

Hawthorn Bancshares, Inc. Fair Value Envelope

HWBK ยท NASDAQ

Our analysis suggests that HWBK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $34.8, this represents a potential HIDDEN relative to our calculated worth for Hawthorn Bancshares, Inc..

Intrinsic Value
Current Price: $34.8
3Y+17.0%
5Y+76.0%
10Y+251.0%
3Y+35.0%
5Y+44.0%
10Y+104.0%
3Y+15.0%
5Y+67.0%
10Y+227.0%
3Y+33.0%
5Y+28.0%
10Y+99.0%
3Y+29.0%
5Y+19.0%
10Y+86.0%
3Y-1.0%
5Y+9.0%
10Y+47.0%
Hawthorn Bancshares, Inc.

Hawthorn Bancshares, Inc. Profit Bridge

HWBK ยท NASDAQ
Revenue112.08M
Cost of Goods Sold (32.14M)
Gross Profit79.95M
Operating Expenses (50.85M)
Operating Income29.10M
Interest Expense (31.78M)
Other Income/Expense0.00
Pretax Income29.10M
Income Tax (5.30M)
Net Income23.80M
Net Income
23.80M

Profitability Analysis

Gross Margin

71.3%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

26.0%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

21.2%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

18.2%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

71.33%
Gross Profit Margin
9%
3Y-19.0%
5Y-11.0%
10Y-18.0%
25.96%
Operating Profit Margin
27%
3Y-14.0%
5Y+16.0%
10Y+29.0%
21.23%
Net Profit Margin
28%
3Y-15.0%
5Y+16.0%
10Y+60.0%
13.66%
Return on Equity
12%
3Y-16.0%
5Y+25.0%
10Y+71.0%
1.26%
Return on Assets
26%
3Y+16.0%
5Y+52.0%
10Y+122.0%
6.99%
Return on Invested Capital
12%
3Y-2.0%
5Y+71.0%
10Y+165.0%
HWBK

Hawthorn Bancshares, Inc. Cash Conversion Engine

HWBK ยท NASDAQ
Net Income23.80M
Depreciation & Amortization0.00
Stock-Based Compensation0.00
Change in Working Capital1.92M
Others1.20M
Capital Expenditures-4.08M
Free Cash Flow22.84M

Cash Flow Quality Analysis

FCF Conversion Rate

96.0%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

15.1%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+1.1%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

+$1.92M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

hwbk

Hawthorn Bancshares, Inc. Funding & Solvency Profile

HWBK ยท NASDAQ
Cash & Cash Equivalents105.31M
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets178 M
Property, Plant & Equipment29.96M
Goodwill & Intangible Assets0.00
Long-Term Investments1.61B
Other Non-Current Assets79.17M
Total Non-Current Assets2 B
Total Assets
1.89B

Financial Health Analysis

Current Ratio

0.11x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

9.88x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-1376248000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

9% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

hwbk

Hawthorn Bancshares, Inc. Street Expectations Map

HWBK ยท NASDAQ

No Target Data

No analyst price targets available for hwbk.

hwbk

Hawthorn Bancshares, Inc. Insider Positioning

HWBK ยท NASDAQ

During the last 12 months, there has been no insider trading activity reported for HWBK.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

0.62%
Dividend Yield
10%
3Y-14.0%
5Y-
10Y+79.0%
ย 

hwbk Dividend History

HWBK
10Y CAGR +17%
Latest $0.21
Annual $0.82
5 year growth trend
Last Period: +0%