
EHang Holdings Ltd
NASDAQ:EH

Intrinsic Value
The intrinsic value of one
EH
stock under the Base Case scenario is
14.82
USD.
Compared to the current market price of 16.05 USD,
EHang Holdings Ltd
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
EHang Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
EHang Holdings Ltd
Balance Sheet Decomposition
EHang Holdings Ltd
Current Assets | 1.4B |
Receivables | 58m |
Other Current Assets | 1.3B |
Non-Current Assets | 227m |
Long-Term Investments | 34m |
PP&E | 189m |
Intangibles | 2.6m |
Other Non-Current Assets | 1.4m |
Free Cash Flow Analysis
EHang Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
EHang Holdings Ltd
Revenue
|
456m
CNY
|
Cost of Revenue
|
-176m
CNY
|
Gross Profit
|
280m
CNY
|
Operating Expenses
|
-534m
CNY
|
Operating Income
|
-254m
CNY
|
Other Expenses
|
24m
CNY
|
Net Income
|
-230m
CNY
|
EH Profitability Score
Profitability Due Diligence
EHang Holdings Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
EHang Holdings Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
EH Solvency Score
Solvency Due Diligence
EHang Holdings Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
EHang Holdings Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EH Price Targets Summary
EHang Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
EH
is 25.83 USD
with a low forecast of 17.17 USD and a high forecast of 31.92 USD.
Dividends
Current shareholder yield for EH is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EH
stock under the Base Case scenario is
14.82
USD.
Compared to the current market price of 16.05 USD,
EHang Holdings Ltd
is
Overvalued by 8%.