HFFG - NASDAQ

HF Foods Group Inc.

HF Foods Group Inc.

HFFGยทNASDAQ

$1.84

+0.55%
Consumer DefensiveFood Distribution

HF Foods Group Inc., through its subsidiaries, operates as a food service distributor to Asian restaurants located in the Southeastern, Pacific, and Mountain West regions of the United States. It distributes Asian specialty food items, meat and poultry products, seafood, fresh produce, packaging and other items, and commodities. The company also provides design and printing services, as well as logistic and food processing services. In addition, it is involved in real estate holding activities. The company is headquartered in City of Industry, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$98.39M
EPS-0.7300
P/E Ratio-2.52
Earnings Date08/10/2026
HF Foods Group Inc.

HF Foods Group Inc. Fair Value Envelope

HFFG ยท NASDAQ

Our analysis suggests that HFFG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.84, this represents a potential HIDDEN relative to our calculated worth for HF Foods Group Inc..

HIDDEN
Intrinsic Value
Current Price: $1.84

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$35.0M
+ Cash & Equivalents$8.6M
Firm Value$43.6M
- Debt$222.6M
Equity Value-$179.0M
/ Shares Outstanding55,105,633B
DCF Value-$3
OVERVALUED BY 277%

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
$16.6M
$10.8M
$7.0M
$4.6M
$3.0M
$1.9M
$1.3M
$816.0K
$530.8K
$345.2K
Maintenance CapEx
-$2.5M
-$1.6M
-$1.0M
-$677.1K
-$440.4K
-$286.4K
-$186.3K
-$121.2K
-$78.8K
-$51.3K
Owner Earnings
$14.1M
$9.2M
$6.0M
$3.9M
$2.5M
$1.6M
$1.1M
$694.9K
$451.9K
$293.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$13.1M
$7.9M
$4.7M
$2.9M
$1.7M
$1.0M
$623.4K
$375.4K
$226.1K
$136.2K
Terminal Value represents 6.6% of Enterprise Value

Related Guides

Blog Categories

Continue your HFFG research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.