Previous Close | $17.68 |
Intrinsic Value | $31,420,921.37 |
Upside potential | +177,720,043% |
Data is not available at this time.
EHang Holdings Limited operates in the emerging urban air mobility (UAM) sector, specializing in autonomous aerial vehicle (AAV) technology. The company designs, manufactures, and sells electric vertical takeoff and landing (eVTOL) aircraft, targeting both passenger and logistics applications. EHang's flagship product, the EH216, is a fully autonomous passenger-grade AAV, positioning the company as a pioneer in the commercialization of aerial mobility solutions. The UAM industry is still in its nascent stage, characterized by high growth potential but also regulatory and technological hurdles. EHang has established early-mover advantages, securing partnerships with governments and urban planners for pilot programs, particularly in China and select international markets. Its revenue model combines hardware sales, operational services, and potential future licensing of its autonomous flight systems. The company competes with a mix of aerospace incumbents and agile startups, differentiating itself through its focus on autonomy and scalability. EHang's market position hinges on its ability to navigate certification processes, expand operational use cases, and demonstrate the economic viability of its AAVs in real-world urban environments.
EHang reported revenue of $456.2 million for FY 2024, reflecting growing demand for its eVTOL solutions. However, the company remains unprofitable, with a net loss of $229.8 million and diluted EPS of -$6.84, underscoring the high R&D and operational costs inherent in this capital-intensive industry. Operating cash flow was positive at $158.0 million, suggesting some progress in monetizing its technology, though capital expenditures of $38.9 million indicate ongoing investments in production and infrastructure.
The company's negative earnings highlight the challenges of scaling a capital-heavy business model in a pre-commercialization phase. EHang's ability to convert R&D into revenue-generating operations will be critical. The positive operating cash flow is a promising sign, but sustained capital efficiency will depend on achieving higher production volumes and reducing unit costs as the technology matures.
EHang maintains a solid liquidity position with $610.9 million in cash and equivalents, providing a runway to fund operations amid losses. Total debt stands at $233.5 million, which is manageable relative to its cash reserves. The balance sheet suggests the company is well-positioned to weather near-term challenges, though long-term sustainability will require achieving profitability or securing additional funding.
Growth is driven by increasing adoption of eVTOLs for urban mobility, with EHang actively expanding its pilot programs. The company does not pay dividends, reinvesting all cash flows into R&D and market expansion. Future growth will hinge on regulatory approvals, commercialization of its AAVs, and scaling production to meet anticipated demand in smart city projects globally.
EHang's valuation reflects high growth expectations for the UAM sector, with investors pricing in future commercialization success. The current financials, however, underscore the speculative nature of the investment, as profitability remains elusive. Market sentiment is likely tied to milestones such as regulatory certifications and large-scale deployment contracts.
EHang's strategic advantages include its first-mover status in autonomous eVTOLs and strong partnerships in China. The outlook depends on overcoming regulatory barriers and proving the scalability of its business model. Success could position EHang as a leader in the UAM revolution, but risks remain around competition, certification timelines, and achieving cost-effective mass production.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |