COMP <GO>
HWBK vs BAC // EV/EBITDA & P/E VALUATION
Hawthorn Bancshares Inc. (NASDAQ) VS. Bank of America Corporation (NYSE) • 15-METRIC TALLY: HWBK 4
— BAC 3
■ METRIC PARITY
LAST: $39.70 (+1.33%) • MKT CAP: $290.4M
valuation
—
LAST: $51.14 (+0.57%) • MKT CAP: $357.61B
valuation
30.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (HWBK VS. BAC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | HWBK | BAC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 13.70% | 2.50% | +11.20 | HWBK | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 30.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 7.87% | 2.10% | +5.77 | HWBK | /fcf-yield <GO> |
| Operating Margin | — | 32.90% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | 27.00% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 6.80% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 1.87% | 0.00% | +1.87 | HWBK | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 7/9 | -2.00 | BAC | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.0 | 38.3 | +13.67 | HWBK | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.90 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 11.3x | 10.9x | +0.40 | BAC | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $290.4M | $357.61B | -$357.32B | BAC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | HWBK REV | BAC REV | HWBK GROSS % | BAC GROSS % | HWBK FCF | BAC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $0 | $113.10B | — | — | $22.8M | $7.52B |
| FY 2024 | $0 | $105.86B | — | — | $22.6M | -$13.57B |
| FY 2023 | $0 | $102.77B | — | — | $17.6M | $40.36B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
HWBK // BETA —
BAC // BETA 0.90