HF Foods Group (HFFG) DCF: History & Chart

HF Foods Group Inc.(HFFG)

Food Distribution · Las Vegas, NV

$1.59-0.01 (-0.63%)

Delayed quote: Oct 6, 2026, 10:35 AM EDT

About HF Foods Group Inc.

HF Foods Group Inc. (HFFG), through its various subsidiary companies, primarily operates as a food service provider for Asian restaurants. Its operational footprint covers the Southeastern, Pacific, and Mountain West areas of the United States. The company supplies a broad spectrum of products, including specific Asian culinary items, an assortment of meat and poultry, seafood, fresh fruits and vegetables, packaging materials, and general commodities. Beyond food distribution, HFFG also delivers supplementary services such as design, printing, logistical assistance, and food processing. Additionally, the firm engages in real estate investment and management. HF Foods Group Inc.'s main corporate office is situated in City of Industry, California.

Las Vegas, NV

952 employees

www.hffoodsgroup.com

Consumer Defensive / Food Distribution

Sector: Consumer Defensive
Industry: Food Distribution
CEO: Xi Lin

View full financials

HF Foods Group Inc. (HFFG) DCF Valuation

Price is INSIDE the estimated range

$0.93

$4.61

Model scenario range

$1.59

Today's price

TGM's two-stage DCF values HF Foods Group Inc. (HFFG) between $0.93 and $4.61 depending on assumptions, with a base case of $2.35. Growth is taken from the company's own record (5-year revenue CAGR), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.

What would today's price require?

Growth the price assumes+10.5%/yr

Actual revenue growth, last 5 years+14.3%/yr

$1.59 is justified only if free cash flow grows about +10.5% a year (fading to 2.5% long-run) at a 7.5% required return — slower than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	11.3%/yr	8.5%	$0.93
Base case	14.3%/yr	7.5%	$2.35
Optimistic	17.3%/yr	6.5%	$4.61
Third-party model estimate (FMP)	independent reference · retrieved Oct 6, 2026 · assumptions not provided		$1.29

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$1.59

Market-Implied Growth

+10.5%/yr

vs +14.3% 5Y actual

Model Scenario Range

$0.93 – $4.61

model output — not a price target

HFFG DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for HFFG (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate14.3%/yr

Historical FCF CAGR: N/A

Discount Rate (WACC)7.5%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $8.3M · 0.05B shares · net debt $155.0M

Estimated Fair Value

$2.35

+47.6% vs $1.59

Current price$1.59

Third-party model estimate (FMP)$1.29

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 14.3%/yr FCF growth and 10-year horizon fixed. Green = above today's $1.59; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
5.5%	$3.98	$4.86	$6.03	$7.68	$10.14
6.5%	$2.54	$3.07	$3.73	$4.58	$5.71
7.5%	$1.58	$1.93	$2.35	$2.86	$3.49
8.5%	$0.90	$1.15	$1.43	$1.76	$2.17
9.5%	$0.39	$0.57	$0.78	$1.01	$1.28