US · HYFM
Hydrofarm Holdings Group, Inc.
- Sector
- Industrials · Agricultural - Machinery
- Headquarters
- Shoemakersville, PA 19526
- Website
- hydrofarm.com
Price · as of 2024-12-31
$1.20
Market cap 6.3M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $262.70 | +21,791.67% |
| Intrinsic Value(DCF) | $1.35 | +12.5% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $104.08 | +8,573.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $1,097.78 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $608.10 | $276.92 | $4,039.29 | $52.10 | $0.00 |
| 2021 | $131.30 | $137.80 | $1,961.74 | $124.37 | $155.63 |
| 2022 | $17.50 | $688.54 | $0.00 | $0.00 | $1,195.83 |
| 2023 | $8.20 | $174.04 | $0.00 | $0.00 | $350.11 |
| 2024 | $3.38 | $262.70 | $0.00 | $0.00 | $104.08 |
AI valuation
Our deep-learning model estimates Hydrofarm Holdings Group, Inc.'s (HYFM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $262.70
- Current price
- $1.20
- AI upside
- +21,791.67%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.35
+12.5% upside
Graham-Dodd
—
— upside
Graham Formula
$104.08
+8,573.25% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HYFM | Hydrofarm Holdings Group,… | $1.20 | 6.3M | +21,792% | +13% | — | +8,573% | -0.23 | 0.07 | 0.08 | -7.98 | -12.29 | -0.61 | 16.89% | -27.42% | -35.06% | -25.94% | -12.86% | -14.29% | 0.76 | -3.42 | 2.72 | 1.17 | -7.20 | 190.00% | -1602.00% | -21368.00% | -20.69% | -0.01 | -0.79% | 0.00% | 0.00% | 65.65% | -3.05 | -49.43 | 0.84 | -1.57 |
| ARTW | Art's-Way Manufacturing C… | $2.36 | 12.22M | +22,647% | -60% | +54% | -81% | 11.71 | 0.91 | 0.53 | 17.13 | 5.11 | 0.91 | 25.78% | 1.26% | 4.50% | 8.15% | 1.14% | 4.73% | 0.48 | 0.79 | 2.30 | 0.40 | 5.92 | 22895.00% | -622.00% | -18053.00% | -12.64% | -0.14 | -8.37% | 0.00% | 0.00% | 0.01% | 64.08 | -12.09 | 0.81 | 2.82 |
| HXHX | Haoxin Holdings Limited C… | $0.52 | 7.14M | — | — | +379% | +91% | — | — | — | — | — | — | 25.36% | 21.67% | 12.41% | 18.63% | 18.74% | 10.49% | 0.19 | 29.33 | 2.24 | 1.47 | 0.64 | -1923.00% | -410.00% | -53005.00% | — | -0.29 | -19.40% | — | 0.00% | — | — | — | — | — |
| ILAG | Intelligent Living Applic… | $2.72 | 5.65M | +1,020% | -4% | — | — | -2.49 | 0.73 | 1.22 | -3.21 | -47.24 | 0.73 | 6.85% | -51.22% | -49.16% | -25.41% | -30.49% | -22.55% | 0.08 | -148.82 | 6.21 | 1.11 | 0.08 | 526.00% | 1650.00% | -3020.00% | -34.41% | -2.14 | -25.04% | 0.00% | 0.00% | 0.00% | -2.33 | -2.83 | 1.19 | 2.26 |
| INLF | INLIF Limited | $0.43 | 5.81M | +13,657% | +18,292% | +196% | +738% | 14.53 | 2.27 | 1.48 | 11.78 | 81.19 | 2.88 | 28.83% | 8.15% | 10.17% | 16.71% | 10.43% | 9.32% | 0.45 | 6.56 | 1.62 | 0.77 | 1.00 | 1790.00% | 2526.00% | 78432.00% | 6.66% | 0.19 | 12.70% | 0.00% | 0.00% | 3.87% | 19.81 | 16.42 | 1.61 | 3.36 |
| JYD | Jayud Global Logistics Li… | $2.80 | 7.35M | +2,539% | +2,493% | — | — | -497.95 | 306.24 | 48.90 | -558.11 | — | 313.48 | -1.98% | -9.22% | -8.77% | -153.76% | -123.07% | -38.98% | 0.27 | -19.97 | 1.46 | 1.04 | 0.26 | -3216.00% | 1354.00% | 10171.00% | -0.36% | -1.01 | -234.05% | 0.00% | 0.00% | 0.14% | -530.12 | -281.44 | 48.88 | 159.41 |
| MNTS | Momentus Inc. | $4.50 | 2.48M | +19,158% | +1,038% | — | +19,254% | -0.75 | -3.34 | 12.36 | -0.94 | — | -3.24 | 96.88% | -1404.12% | -1653.07% | 1511.83% | -978.67% | -228.40% | -0.77 | -75.15 | 0.30 | 0.19 | -0.14 | -8997.00% | -3156.00% | -7312.00% | -63.74% | -1.11 | -549.03% | 0.00% | 0.00% | 7.22% | -1.03 | -1.83 | 14.44 | -67.41 |
| NCEW | New Century Logistics (BV… | $8.95 | 24.05M | +8,275% | -82% | — | +310% | -8.67 | 17.46 | 2.10 | -8.84 | — | 17.46 | 0.29% | -24.55% | -24.21% | -39.75% | -23.86% | -13.48% | 0.65 | -141.25 | 1.47 | 1.42 | -0.23 | -64545.00% | -8916.00% | -13103.00% | -3.75% | -0.38 | -7.66% | 0.00% | 0.00% | 34.48% | -8.78 | -27.37 | 2.15 | 6.44 |
| YGMZ | MingZhu Logistics Holding… | $0.00 | 13.9K | +18,234,383% | +50,934% | — | +1,735,003% | -0.73 | 0.10 | 0.11 | -1.51 | — | 1.23 | 1.96% | -9.98% | -15.30% | -13.86% | -7.40% | -5.68% | 0.08 | -10.93 | 1.00 | 0.72 | -0.60 | -6141.00% | -5457.00% | -7324.00% | -60.00% | -0.06 | -4.95% | 0.00% | 0.00% | 304.72% | -1.86 | -2.78 | 0.19 | 0.34 |
| ZDAI | DirectBooking Technology … | $4.38 | 7.28M | +43,492% | +5,417% | — | — | -3.03 | 2.42 | 1.10 | -4.77 | — | 2.42 | 8.71% | -37.18% | -36.22% | -107.15% | -68.25% | -48.03% | 0.46 | -31.93 | 2.65 | 1.88 | -0.69 | -10000.00% | 4316.00% | -21775.00% | -13.34% | -0.69 | -27.31% | 0.00% | 0.00% | 2.25% | -3.45 | -8.76 | 1.28 | 1.82 |
About Hydrofarm Holdings Group, Inc.
Hydrofarm Holdings Group, Inc., together with its subsidiaries, engages in the manufacture and distribution of controlled environment agriculture (CEA) equipment and supplies in the United States and Canada. The company offers agricultural lighting devices, indoor climate control equipment, hydroponics and nutrients, and plant additives used to grow, farm, and cultivate cannabis, flowers, fruits, plants, vegetables, grains, and herbs in controlled environment; and distributes CEA equipment and supplies, which include grow light systems; heating, ventilation, and air conditioning systems; humidity and carbon dioxide monitors and controllers; water pumps, heaters, chillers, and filters; nutrient and fertilizer delivery systems; and various growing media made from soil, rock wool or coconut fiber. It also provides hydroponics systems, such as hydro systems, hydro trays and components, meters and solutions, pumps and irrigation systems, water filtration systems, pots and containers, and tents and tarps; atmospheric control equipment comprising controllers, monitors and timers, ventilation/air conditioning equipment, air purification equipment, and CO2 equipment; and nutrients and additives. The company offers its products under the Phantom, PhotoBio, Active Aqua, Active Air, HEAVY 16, House & Garden, Mad Farmer, Roots Organics, Soul, Procision, Grotek, Gaia Green, Innovative Growers Equipment, Quantum, Xtrasun, Digilux, Agrobrite, SunBlaster, Jump Start, Active Eye, Autopilot, Phat, oxyClone, and GROW!T brands. Hydrofarm Holdings Group, Inc. was founded in 1977 and is based in Shoemakersville, Pennsylvania.
- CEO
- William Douglas Toler
- Employees
- 286
- Beta
- 2.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.35 ÷ $1.20) − 1 = +12.5% (DCF, example).