Huadi International Group Co., Ltd. (HUDI)

Steel Pipe & Tubes

Latest Price

$0.51

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

5.28

P/B Ratio

0.10

Valuation metrics

Norm. op. income: $2M (median of 6yr)

Tax rate: 7%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$1.20

+144% upside

Base FCF: $10M (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$11.83

+2302% upside