investorscraft@gmail.com

Intrinsic Value of EHang Holdings Limited (EH)

Previous Close$17.68
Intrinsic Value
Upside potential
Previous Close
$17.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount