DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

HF Foods Group Inc. (HFFG)

Consumer Defensive | Food Distribution

Today's Price

$1.51

Today's Fair Value

$0.37 -75.5%

Margin of Safety

-308.11%

Projected Value (5Y)

$0.60 -60.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 9.15% | CAGR (5y): -31.95%

Diluted Shares Growth Rate

Regression: 52.05% | CAGR (5y): 0.32%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 18.28x)

Discount Rate