What is Hua Hong Semiconductor Limited (HHUSF)'s fair-value range?

As of 2026-09-12, Hua Hong Semiconductor Limited (HHUSF) trades at $13.47 — Previous close (2026-04-02). That price implies P/E 269×, EPS growth 27.8%, EV/EBITDA 34.1×. Whether those assumptions are reasonable is your call: every method on the page shows the number today's price implies for its key input — the P/E, the growth rate, the multiple — and you set your own, from a 1, 3, 5 or 10-year filed CAGR or a rate of your choosing. With EvidInvest's preset inputs the 3 methods land at $1.66–$3.25; presets are filed history and reference settings, not a recommendation. Not investment advice.

How is Hua Hong Semiconductor Limited (HHUSF)'s fair value calculated?

Hua Hong Semiconductor Limited (HHUSF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples (PE, EV/EBITDA, P/S, P/B) benchmarked against its industry — using EvidInvest's standardized annual and quarterly statements for the company.

What is Hua Hong Semiconductor Limited (HHUSF)'s PE ratio versus its industry?

EvidInvest shows Hua Hong Semiconductor Limited (HHUSF)'s current and historical PE ratio alongside its sector and industry averages, so you can see whether the stock trades at a premium or discount to peers. Full breakdown at https://evidinvest.com/valuation/HHUSF.

Fair value · Hua Hong Semiconductor Limited (HHUSF) · updated 2026-09-12 · from annual report FY2025

Hua Hong Semiconductor trades at $13.47. That price implies a P/E of 269×, 27.8% yearly EPS growth for a decade and 34.1× EV/EBITDA.

Previous close (2026-04-02)

Are those assumptions reasonable? Use HHUSF’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

P/E: 269×
EPS growth: 27.8%
EV/EBITDA: 34.1×

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Previous close (2026-04-02).

With preset inputs the methods land at $1.66 – $3.25 (presets are filed history and our reference settings, not a recommendation)

Price $13.47

Bear $1.66Base $2.05Bull $3.25

Set your own assumptions ↓See how each method got its number Check another stock

How each method got its number

Bear, base and bull are the 25th, 50th and 75th percentile of the methods that produced a usable estimate. Weights say how much a method is trusted for this sector; they do not change the range.

Method	Estimate	vs price	Weight	Why this method
P/E vs sector Medium weight Trailing diluted EPS times the sector median P/E. What the stock would be worth if the market priced it like an average peer.	$1.27	-91%	Medium weight	Trailing diluted EPS times the sector median P/E. What the stock would be worth if the market priced it like an average peer.
Graham Number Low weight Benjamin Graham’s 1949 rule of thumb: √(22.5 × EPS × book value). It punishes asset-light companies, so it reads low for big tech.	$2.05	-85%	Low weight	Benjamin Graham’s 1949 rule of thumb: √(22.5 × EPS × book value). It punishes asset-light companies, so it reads low for big tech.
EV/EBITDA Medium weight Values the whole business at 10× EBITDA and divides by the share count. A mid-cycle industrial multiple; fast growers trade far above it.	$4.44	-67%	Medium weight	Values the whole business at 10× EBITDA and divides by the share count. A mid-cycle industrial multiple; fast growers trade far above it.
DCF High weight Projects free cash flow for the coming years and discounts it back to today. The most complete method, and the most sensitive to the growth and discount-rate assumptions. estimate at or below $0, or more than 4× away from the price	Not meaningful for this company		High weight	Projects free cash flow for the coming years and discounts it back to today. The most complete method, and the most sensitive to the growth and discount-rate assumptions.
Growth-trajectory DCF Medium weight A two-stage DCF that grows earnings at the company’s own EPS trend, then fades to the industry’s long-run rate. No trajectory data available	No estimate		Medium weight	A two-stage DCF that grows earnings at the company’s own EPS trend, then fades to the industry’s long-run rate.
P/B vs sector Low weight Sector median price-to-book times book value per share. Works for banks and asset-heavy businesses, says little about software. P/B comparable is optional for non-financial companies	No estimate		Low weight	Sector median price-to-book times book value per share. Works for banks and asset-heavy businesses, says little about software.
EV/FCF Medium weight 20× free cash flow per share, i.e. a 5% cash yield. Reads low for companies the market expects to keep growing. Negative FCF — common for growth companies; ratio not meaningful	No estimate		Medium weight	20× free cash flow per share, i.e. a 5% cash yield. Reads low for companies the market expects to keep growing.
Earnings Power Value Medium weight Greenwald’s Earnings Power Value: what current earnings are worth if they never grow. Everything above it is what you pay for growth. Negative operating earnings	No estimate		Medium weight	Greenwald’s Earnings Power Value: what current earnings are worth if they never grow. Everything above it is what you pay for growth.

What this means

The methods differ by about 96%, from $1.66 to $3.25. That is normal: cash-flow methods and peer multiples see different things. Use the range, not a single number.
The base case, $2.05, is the median of the 3 methods with data. It assumes Hua Hong Semiconductor’s current margins, cash generation and share count persist; it does not price in a new product cycle, a recession or a buyback surge.
The number moves when the filings move. The next 6-K replaces the oldest quarter in the trailing-twelve-month EPS and cash-flow inputs; the last one (Q2 FY2026) was filed 2026-06-30. The price changes every day; the fair value only changes with the filings.

The filing behind these numbers

Hua Hong Semiconductor Limited

Revenue: $2.4B
Diluted EPS: $0.03
Free cash flow: $-1.0B; operating cash flow − capital expenditure
Diluted shares: 1.73B; weighted average

annual report FY2025 · fiscal year ended 2025-12-31 · filed 2025-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2026 (filed 2026-06-30).

Open the annual report list on sec.gov

Valuation tool: build your own HHUSF range

Fair Value Summary

Daily Price — HHUSF

$10.95 +45.0% (1Y)

Range implied by today’s price4 of 7 methods

$11 – $13

Price $13.47

Bear $11Base $13Bull $13

Range with preset inputs

$1.66 – $3.25

Price $13.47

Bear $1.66Base $2.05Bull $3.25

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what HHUSF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has HHUSF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Starting free cash flow is not positive; the model has nothing to grow.

Preset inputs — revenue-driven DCF from the latest filing

• Starting free cash flow is not positive; the model has nothing to grow.

Implied by today’s price

Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price.

Not solvable from the price — Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what HHUSF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%68.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)9.42%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $-8,026M · PV terminal $-8,963M · EV $-16,989M · equity $-15,768M

Year	Stage	FCF	Present value
1	Stage 1	$-1,083M	$-989M
2	Stage 1	$-1,137M	$-949M
3	Stage 1	$-1,194M	$-911M
4	Stage 1	$-1,253M	$-874M
5	Stage 1	$-1,316M	$-839M
6	Stage 2	$-1,349M	$-786M
7	Stage 2	$-1,382M	$-736M
8	Stage 2	$-1,417M	$-690M
9	Stage 2	$-1,452M	$-646M
10	Stage 2	$-1,489M	$-605M

Inputs from the filing

Free cash flow: $-1.2B; sum of the last four quarters
EBIT: $-87.6M; latest annual
Shares: 1.74B
Total debt: $3.8B
Cash: $5.0B
Net debt: $-1.2B; debt − cash

annual report FY2025 · period ended 2025-12-31 · filed 2025-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for HHUSF

Loading history...

Download the full HHUSF valuation report (PDF) — free

DCF fair value, Graham number, EPV, key multiples and growth rates in one clean PDF.

Hua Hong Semiconductor trades at $13.47. That price implies a P/E of 269×, 27.8% yearly EPS growth for a decade and 34.1× EV/EBITDA.

How each method got its number

What this means

The filing behind these numbers

Valuation tool: build your own HHUSF range

Daily Price — HHUSF

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HHUSF

Compare with peers

Explore

Valuation tool: build your own HHUSF range

Daily Price — HHUSF

Range implied by today’s price4 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HHUSF

Compare with peers

Explore