Mandated HFC Phasedowns Will Create Enduring Reclamation Demand

Published
24 Sep 24
Updated
07 Aug 25
AnalystConsensusTarget's Fair Value
US$10.25
3.7% undervalued intrinsic discount
07 Aug
US$9.87
Loading
1Y
22.8%
7D
-0.3%

Author's Valuation

US$10.3

3.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update31 Jul 25
Fair value Increased 25%

With both the future P/E and discount rate remaining effectively unchanged, there is little shift in valuation, resulting in the analyst price target for Hudson Technologies staying stable at $8.19.


What's in the News


  • Hudson Technologies was dropped from multiple Russell growth benchmarks and indexes, including the Russell 2000, 2500, 3000, Microcap, and Small Cap Composite Growth indexes.
  • The company is expected to report Q2 2025 results on July 30, 2025.
  • Completed repurchase of 1,552,664 shares (3.44% of shares) for $9.95 million as part of the ongoing buyback program.

Valuation Changes


Summary of Valuation Changes for Hudson Technologies

  • The Consensus Analyst Price Target remained effectively unchanged, at $8.19.
  • The Discount Rate for Hudson Technologies remained effectively unchanged, moving only marginally from 7.51% to 7.50%.
  • The Future P/E for Hudson Technologies remained effectively unchanged, at 11.72x.

Key Takeaways

  • Regulatory developments and circular economy trends are boosting demand and pricing power for Hudson's reclaimed refrigerants, supporting revenue and margin growth.
  • Hudson's scale, industry outreach, and strong financial position enable ongoing operational improvements and stable, long-term earnings growth despite market transitions.
  • Shifting regulations, evolving refrigerant technologies, contract uncertainties, volatile pricing, and seasonal climate impacts all pose significant risks to Hudson Technologies' revenue and earnings stability.

Catalysts

About Hudson Technologies
    Through its subsidiary, Hudson Technologies Company, provides solutions to recurring problems within the refrigeration industry in the United States.
What are the underlying business or industry changes driving this perspective?
  • Mandated HFC phasedowns continue to tighten the supply of virgin refrigerants, with regulatory momentum at both federal (AIM Act) and state levels (such as municipal mandates for reclaimed refrigerants), positioning Hudson to benefit from increased demand and premium pricing for reclaimed products, likely supporting revenue and margin expansion.
  • The installed base of HFC-based HVAC equipment remains large with long replacement lifecycles (~20 years), ensuring sustained aftermarket demand for reclaimed refrigerants as the market transitions to lower-GWP products, providing a stable, long-term revenue tail for Hudson.
  • Growing adoption of circular economy principles and heightened attention to refrigerant recovery-now recognized by organizations such as the US Green Building Council in LEED v5-are driving increased use of reclamation services, supporting volume growth and potentially higher gross margins.
  • Hudson's industry leadership and heavily invested educational outreach are accelerating contractor participation in reclamation, improving supply balance and operational leverage, which should help drive further improvements in net margins as scale increases.
  • Effective capital allocation (including a strong, unlevered balance sheet and active share repurchasing) enhances the company's ability to invest in growth and weather volatility, which is likely to drive per-share earnings growth even in the face of periodic sales fluctuations.

Hudson Technologies Earnings and Revenue Growth

Hudson Technologies Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Hudson Technologies's revenue will grow by 10.1% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 8.1% today to 12.9% in 3 years time.
  • Analysts expect earnings to reach $38.8 million (and earnings per share of $0.81) by about August 2028, up from $18.2 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 12.6x on those 2028 earnings, down from 23.7x today. This future PE is lower than the current PE for the US Trade Distributors industry at 22.2x.
  • Analysts expect the number of shares outstanding to decline by 4.07% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 7.91%, as per the Simply Wall St company report.

Hudson Technologies Future Earnings Per Share Growth

Hudson Technologies Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Regulatory risk remains high, as recent comments indicate the EPA may be reevaluating key mandates under the AIM Act; any significant rollback or delay in HFC phasedown or reclamation requirements could reduce long-term demand for Hudson's core business and negatively impact future revenues and earnings.
  • The transition to low-GWP and alternative refrigerants (such as A2Ls and natural refrigerants) could accelerate, especially as OEMs phase out traditional HFC equipment and the A2L aftermarket grows; if this shift is faster than anticipated or if Hudson fails to maintain market share in the new refrigerant categories, it could erode the addressable market for legacy reclamation services and reduce revenue growth.
  • The DLA/DoD contract, a sizable recurring revenue stream, faces higher competitive risk in its next phase because the set-aside for small businesses has been removed, potentially letting larger rivals enter and win; losing or reducing this contract would directly depress both revenue and margins.
  • Fluctuations in refrigerant pricing-driven by tariffs, volatile supply/demand factors, and channel inventory uncertainty-can cause sharp swings in gross margins, especially since Hudson's SG&A is relatively fixed; sustained downward price trends or normalization of supply could contract both margins and earnings.
  • Climate dependence and seasonality are pronounced in Hudson's results, with slow starts to cooling seasons (attributable to milder weather or climate variability) reducing sales volumes; increasing unpredictability in seasonal demand from weather changes could cause recurring revenue and earnings volatility, hindering long-term financial stability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $10.25 for Hudson Technologies based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $11.0, and the most bearish reporting a price target of just $9.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $299.7 million, earnings will come to $38.8 million, and it would be trading on a PE ratio of 12.6x, assuming you use a discount rate of 7.9%.
  • Given the current share price of $9.88, the analyst price target of $10.25 is 3.6% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives