investorscraft@gmail.com

Intrinsic ValueNew Horizon Aircraft Ltd. (HOVR)

Previous Close$1.87
Intrinsic Value
Upside potential
Previous Close
$1.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Horizon Aircraft Ltd. operates in the advanced air mobility (AAM) sector, focusing on the development of hybrid electric vertical takeoff and landing (eVTOL) aircraft. The company aims to revolutionize short-haul transportation by offering efficient, low-emission solutions for urban and regional mobility. Its core revenue model is expected to derive from aircraft sales, leasing, and potential service contracts, positioning it as an emerging player in a high-growth industry dominated by regulatory advancements and technological innovation. The AAM market is highly competitive, with established aerospace firms and startups vying for dominance. New Horizon Aircraft differentiates itself through proprietary hybrid propulsion technology, targeting cost efficiency and operational flexibility. The company’s long-term success hinges on securing certifications, scaling production, and forging strategic partnerships to penetrate commercial and defense markets. As a pre-revenue entity, its market position remains speculative but aligned with global trends toward sustainable aviation.

Revenue Profitability And Efficiency

New Horizon Aircraft reported no revenue in FY 2023, reflecting its pre-commercial stage. The net loss of $6.0 million and negative operating cash flow of $3.3 million underscore significant R&D and operational expenses typical of early-stage aerospace ventures. With no capital expenditures recorded, the company’s focus remains on technology development rather than infrastructure expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.34 highlights its current lack of earnings power. Negative cash flow and minimal debt ($74,000) suggest reliance on equity financing to fund operations. Capital efficiency metrics are not yet meaningful due to the absence of revenue-generating activities.

Balance Sheet And Financial Health

New Horizon Aircraft’s balance sheet shows $1.8 million in cash, providing limited runway for ongoing operations. With negligible debt, the company maintains a clean capital structure but faces liquidity constraints. The lack of revenue and persistent losses necessitate additional funding to sustain development efforts.

Growth Trends And Dividend Policy

Growth prospects are tied to the commercialization of its eVTOL technology, though timelines remain uncertain. The company has no dividend policy, consistent with its focus on reinvesting all available resources into R&D and market entry strategies.

Valuation And Market Expectations

Valuation is speculative, driven by investor sentiment around the AAM sector’s potential rather than fundamentals. Market expectations hinge on the company’s ability to achieve technological milestones and secure future funding.

Strategic Advantages And Outlook

New Horizon Aircraft’s hybrid propulsion technology could offer a cost and performance edge in the eVTOL market. However, the outlook is highly uncertain, dependent on regulatory approvals, funding, and competitive dynamics. Success would require overcoming significant technical and commercial hurdles.

Sources

SEC filings (10-K), company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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