
Helport AI Ltd
NASDAQ:HPAI

Intrinsic Value
The intrinsic value of one
HPAI
stock under the Base Case scenario is
4.0143
USD.
Compared to the current market price of 4.6442 USD,
Helport AI Ltd
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Helport AI Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Helport AI Ltd
Balance Sheet Decomposition
Helport AI Ltd
Current Assets | 24.9m |
Cash & Short-Term Investments | 852.5k |
Receivables | 23.9m |
Other Current Assets | 169.5k |
Non-Current Assets | 9.4m |
PP&E | 762.6k |
Intangibles | 8.6m |
Other Non-Current Assets | 100 |
Free Cash Flow Analysis
Helport AI Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Helport AI Ltd
Revenue
|
46m
USD
|
Cost of Revenue
|
-18.4m
USD
|
Gross Profit
|
27.5m
USD
|
Operating Expenses
|
-16.4m
USD
|
Operating Income
|
11.1m
USD
|
Other Expenses
|
-2.8m
USD
|
Net Income
|
8.3m
USD
|
HPAI Profitability Score
Profitability Due Diligence
Helport AI Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Helport AI Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
HPAI Solvency Score
Solvency Due Diligence
Helport AI Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Helport AI Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HPAI Price Targets Summary
Helport AI Ltd
Dividends
Current shareholder yield for HPAI 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
HPAI
stock under the Base Case scenario is
4.0143
USD.
Compared to the current market price of 4.6442 USD,
Helport AI Ltd
is
Overvalued by 14%.