/
DCF Valuation
Base-case fair value
$3.12
Intrinsic $4.16 · 25% MOS
Current price: $9.83
Base-case summary
Our base-case DCF for HUHUTECH International Group Inc. (HUHU) projects 10 years of free cash flow growth at 14.0% for years 1–5 and 7.0% for years 6–10, anchored to 14.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3M in trailing free cash flow, this produces an intrinsic value of $4.16 per share. A 25% safety margin gives a fair value of $3.12, suggesting the stock is currently 68% overvalued against the $9.83 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$3M
Cash & equivalents
$5M
Total debt
$5M
Shares outstanding
23M