Using the industry peer median EV/EBITDA multiple (trailing + forward), HF Foods Group Inc. (HFFG) has a fair value of $1.97 based on 5 comparable companies in the Food Distribution industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| HF Foods Group Inc.HFFG | 106 | 9.4x | 9.7x |
| Acme United Corporation | 159 | 8.9x | 9.2x |
| Legacy Education Inc. | 141 | 12.0x | 12.2x |
| Chegg, Inc. | 120 | 11.3x | 6.0x |
| AMCON Distributing Company | 91 | 23.2x | — |
| LifeVantage Corporation | 66 | 3.8x | 3.7x |
| Industry Median | 11.3x | 7.6x | |
| (*) EBITDA | 34 | 33 | |
| = Enterprise Value | 385 | 251 | |
| (-) Net Debt | 214 | 214 | |
| Equity Value | 171 | 37 | |
| (/) Outstanding shares | 53 | 53 | |
| Fair Price | $3 | $1 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), HF Foods Group Inc. (HFFG) has a fair value of $8.07 based on 8 comparable companies in the Food Distribution industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| HF Foods Group Inc.HFFG | 106 | 0.3x | 0.3x |
| Acme United Corporation | 159 | 1.0x | 1.0x |
| Legacy Education Inc. | 141 | 2.2x | 2.2x |
| Chegg, Inc. | 120 | 0.5x | 0.2x |
| AMCON Distributing Company | 91 | 0.1x | — |
| Ispire Technology Inc. | 81 | 0.5x | 0.4x |
| The Hain Celestial Group, Inc. | 68 | 0.5x | 0.6x |
| LifeVantage Corporation | 66 | 0.3x | 0.3x |
| Skillsoft Corp. | 62 | 1.0x | 1.0x |
| Industry Median | 0.5x | 0.6x | |
| (*) Revenue | 1,228 | 1,184 | |
| = Enterprise Value | 621 | 662 | |
| (-) Net Debt | 214 | 214 | |
| Equity Value | 407 | 448 | |
| (/) Outstanding shares | 53 | 53 | |
| Fair Price | $8 | $8 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.