Hudson Technologies, Inc.

Hudson Technologies, Inc.

HDSNยทNASDAQ

$5.50

+4.4%
Basic MaterialsChemicals - Specialty

Hudson Technologies, Inc. a refrigerant services company, provides solutions to recurring problems within the refrigeration industry primarily in the United States. The company's products and services include refrigerant and industrial gas sales; refrigerant management services consisting primarily of reclamation of refrigerants, re-usable cylinder refurbishment, and hydrostatic testing services; and RefrigerantSide services comprising system decontamination to remove moisture, oils, and other contaminants. It also offers SmartEnergy OPS service, a web-based real time continuous monitoring service for facility's refrigeration systems and other energy systems applications; and Chiller Chemistry and Chill Smart services. In addition, the company participates in the generation of carbon offset projects. It serves commercial, industrial, and governmental customers, as well as refrigerant wholesalers, distributors, contractors, and refrigeration equipment manufacturers. Hudson Technologies, Inc. was incorporated in 1991 and is headquartered in Woodcliff Lake, New Jersey.

At a Glance

Live Snapshot
Market Cap$231.38M
EPS0.3800
P/E Ratio14.47
Earnings Date07/29/2026
Hudson Technologies, Inc.

Hudson Technologies, Inc. Fair Value Envelope

HDSN ยท NASDAQ

Our analysis suggests that HDSN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.5, this represents a potential HIDDEN relative to our calculated worth for Hudson Technologies, Inc..

Intrinsic Value
Current Price: $5.5

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$3.6M
+ Cash & Equivalents$39.5M
Firm Value$35.9M
- Debt$3.2M
Equity Value$32.6M
/ Shares Outstanding43,668,370B
DCF Value$1
OVERVALUED BY 86%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$1.6M
-$790.5K
-$395.3K
-$197.6K
-$98.8K
-$49.4K
-$24.7K
-$12.4K
-$6.2K
-$3.1K
Maintenance CapEx
-$505.2K
-$252.6K
-$126.3K
-$63.2K
-$31.6K
-$15.8K
-$7.9K
-$3.9K
-$2.0K
-$987
Owner Earnings
-$2.1M
-$1.0M
-$521.6K
-$260.8K
-$130.4K
-$65.2K
-$32.6K
-$16.3K
-$8.1K
-$4.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$1.9M
-$894.3K
-$414.0K
-$191.7K
-$88.7K
-$41.1K
-$19.0K
-$8.8K
-$4.1K
-$1.9K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.