HAIIF (Haitian International Holdings) Intrinsic Value: Projected FCF: $3.97 (As of Aug. 25, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HAIIF Haitian International Holdings Ltd HAIIF
86 GF Score
Price $3.00
GF Value $4.33
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Haitian International Holdings Intrinsic Value: Projected FCF?

Haitian International Holdings HAIIF 86 Intrinsic Value: Projected FCF is $3.97 as of Aug. 25, 2026. GuruFocus rates HAIIF with a GF Score™ of 86/100 and a GF Value™ of $4.33 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 2,031 Industrial Products companies, Haitian International Holdings ranks better than 80.75% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-25), Haitian International Holdings's Intrinsic Value: Projected FCF is $3.97. The stock price of Haitian International Holdings is $3.00. Therefore, Haitian International Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for Haitian International Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

HAIIF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.76   Med: 0.94   Max: 1.66
Current: 0.76

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Haitian International Holdings was 1.66. The lowest was 0.76. And the median was 0.94.

HAIIF's Price-to-Projected-FCF is ranked better than
80.75% of 2031 companies
in the Industrial Products industry
Industry Median: 1.71 vs HAIIF: 0.76

Haitian International Holdings  (OTCPK:HAIIF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Haitian International Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=3.00/3.3078243922358
=0.91

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Haitian International Holdings Intrinsic Value: Projected FCF Related Terms


Haitian International Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Haitian International Holdings's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Haitian International Holdings Intrinsic Value: Projected FCF Chart

Haitian International Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.04 2.68 2.45 3.40 3.26

Haitian International Holdings Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 3.40 0.00 3.26 0.00

HAIIF vs GEV, ETN, PH: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, Haitian International Holdings's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Haitian International Holdings Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Haitian International Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Haitian International Holdings's Price-to-Projected-FCF falls into.


HAIIF
86GF Score
Haitian International Holdings Ltd HAIIF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haitian International Holdings Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Haitian International Holdings's Free Cash Flow(6 year avg) = $233.93.

Haitian International Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(11.37706741589*233.92971428571+3272.317*0.8)/1596.000
=3.31

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $3.97 mean?
Haitian International Holdings (HAIIF) has a Intrinsic Value: Projected FCF of $3.97 as of Aug. 25, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Haitian International Holdings and its competitors. According to the industry distribution chart, Haitian International Holdings ranks #391 out of 2031 companies in the Industrial Products industry, placing it in the top 19.3%.
Is Haitian International Holdings' Intrinsic Value: Projected FCF too high?
Haitian International Holdings' current Intrinsic Value: Projected FCF is $3.97. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.71. Haitian International Holdings' value of $3.97 is 132.2% above this industry median. Based on the distribution chart, Haitian International Holdings ranks #391 out of 2031 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Haitian International Holdings has a GF Score™ of 86/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Haitian International Holdings' Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Haitian International Holdings ranks #391 out of 2031 companies for Intrinsic Value: Projected FCF. This places Haitian International Holdings in the top 19% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.71. Haitian International Holdings' value of $3.97 is 132.2% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.71, based on 2,031 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Haitian International Holdings's current Intrinsic Value: Projected FCF of $3.97 is 132.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Haitian International Holdings and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.71 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Haitian International Holdings's current Intrinsic Value: Projected FCF is $3.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haitian International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Haitian International Holdings (HAIIF) is currently considered Significantly Undervalued. The stock's GF Value™ is $4.33, compared to a current price of $3.00 — trading 30.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $3.97 and 132.2% above the Industrial Products industry median of 1.71. Haitian International Holdings' overall GF Score™ is 86/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Haitian International Holdings (HAIIF), the current Intrinsic Value: Projected FCF is $3.97 as of Aug. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Haitian International Holdings (HAIIF) Overvalued in 2026?

Based on GuruFocus' analysis, Haitian International Holdings stock appears to be undervalued. The current stock price of $3.00 is trading 30.7% below its estimated GF Value™ of $4.33. GuruFocus considers Haitian International Holdings to be Significantly Undervalued.

Key valuation signals for HAIIF:

  • Intrinsic Value: Projected FCF: $3.97
  • GF Value™: $4.33 vs. price of $3.00 (30.7% below fair value)
  • GF Score™: 86/100 with 3 warning signs
  • Industry Position: 132.2% above the Industrial Products median (#391 of 2031)

No single metric tells the full story. See the HAIIF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haitian International Holdings Business Description

Other Exchanges 01882:Hong KongHI6:Germany
Address No.1688 Haitian Road, Beilun District, Zhejiang Province, Ningbo, CHN, 315800
Haitian International Holdings Ltd is an investment holding company that manufactures and distributes plastic injection molding machines and related products. It offers hydraulic and electric plastic injection molding machines. The group operates in Mainland China, Hong Kong, and other countries. The company generates the majority of its revenue from Mainland China through the sale of plastic injection molding machines and related products.
86GF Score

Get the complete analysis for HAIIF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$3.00
Price
$4.33
GF Value