investorscraft@gmail.com

Intrinsic ValueNew Horizon Aircraft Ltd. (HOVRW)

Previous Close$0.36
Intrinsic Value
Upside potential
Previous Close
$0.36

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 regional transportation by offering efficient, eco-friendly alternatives to traditional short-haul flights and ground transport. Its core revenue model is expected to derive from aircraft sales, leasing, and potential service contracts, targeting both commercial and government markets. The AAM industry is nascent but rapidly evolving, with significant interest from investors and regulators due to its potential to reduce carbon emissions and congestion. New Horizon Aircraft positions itself as an innovator in hybrid eVTOL technology, differentiating from pure electric competitors by emphasizing longer range and operational flexibility. However, the company remains in the pre-revenue stage, with commercialization dependent on regulatory approvals and technological milestones. Market adoption hinges on infrastructure development and public acceptance of autonomous or semi-autonomous flight systems.

Revenue Profitability And Efficiency

New Horizon Aircraft reported no revenue in FY 2023, reflecting its pre-commercialization status. The company posted a net loss of $6.0 million, driven by research and development expenses as it advances its eVTOL prototype. Operating cash flow was negative $3.3 million, with no capital expenditures recorded. These metrics underscore the capital-intensive nature of the AAM sector during the development phase.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.34 highlights its current lack of earnings power, typical of early-stage aerospace ventures. With no operating revenue, capital efficiency is difficult to assess, though the modest debt level ($74,000) suggests reliance on equity financing. Future earnings potential depends on successful certification, production scaling, and market penetration—all unproven at this stage.

Balance Sheet And Financial Health

New Horizon Aircraft holds $1.8 million in cash and equivalents, providing limited runway for operations. Total debt is negligible, but the absence of revenue raises liquidity concerns. The balance sheet reflects a development-phase company, with financial health contingent on securing additional funding to bridge the gap to commercialization.

Growth Trends And Dividend Policy

Growth is purely speculative, tied to unproven demand for hybrid eVTOLs and regulatory timelines. The company has no dividend policy, consistent with its focus on reinvesting scarce resources into R&D. Any future growth trajectory would require successful prototype testing, partnerships, and capital raises.

Valuation And Market Expectations

Valuation is challenging given the absence of revenue and reliance on long-term industry adoption. Market expectations appear to price in high-risk/high-reward potential, common for pre-revenue AAM players. Investors should note the binary nature of the opportunity—either transformative success or failure.

Strategic Advantages And Outlook

The company’s hybrid technology could offer near-term advantages over pure electric competitors in range and payload. However, the outlook is highly uncertain, with risks including certification delays, funding shortfalls, and competition from better-capitalized rivals. Success would require flawless execution across technical, regulatory, and commercial fronts.

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