As of 2024-12-13, the Intrinsic Value of Hf Foods Group Inc (HFFG) is
53.99 USD. This HFFG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.86 USD, the upside of Hf Foods Group Inc is
1,298.80%.
The range of the Intrinsic Value is 26.74 - 695.67 USD
53.99 USD
Intrinsic Value
HFFG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.74 - 695.67 |
53.99 |
1298.8% |
| DCF (Growth 10y) |
55.99 - 1,395.44 |
110.72 |
2768.5% |
| DCF (EBITDA 5y) |
16.64 - 28.52 |
21.92 |
468.0% |
| DCF (EBITDA 10y) |
36.86 - 65.85 |
49.13 |
1172.7% |
| Fair Value |
-0.18 - -0.18 |
-0.18 |
-104.65% |
| P/E |
(0.52) - 4.14 |
1.60 |
-58.7% |
| EV/EBITDA |
1.89 - 4.69 |
2.82 |
-27.0% |
| EPV |
3.31 - 9.09 |
6.20 |
60.6% |
| DDM - Stable |
(0.35) - (3.46) |
(1.91) |
-149.4% |
| DDM - Multi |
22.77 - 181.34 |
41.05 |
963.3% |
HFFG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
203.58 |
| Beta |
0.83 |
| Outstanding shares (mil) |
52.74 |
| Enterprise Value (mil) |
390.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.54% |
| Cost of Debt |
6.67% |
| WACC |
6.78% |