investorscraft@gmail.com

Intrinsic ValueHelport AI Limited (HPAI)

Previous Close$3.00
Intrinsic Value
Upside potential
Previous Close
$3.00

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

Helport AI Limited operates in the artificial intelligence sector, specializing in AI-driven solutions that enhance operational efficiency and decision-making for businesses. The company generates revenue primarily through software licensing, subscription services, and customized AI implementations tailored to enterprise clients. Its core offerings include predictive analytics, automation tools, and machine learning platforms designed to optimize workflows across industries such as finance, healthcare, and logistics. Helport AI positions itself as a mid-tier player in the competitive AI market, leveraging proprietary algorithms and scalable cloud infrastructure to differentiate from larger incumbents. While it lacks the brand recognition of industry leaders, its niche focus on practical, ROI-driven applications allows it to secure contracts with SMEs and select Fortune 500 clients. The company faces intensifying competition from both established tech firms and agile startups, necessitating continued R&D investment to maintain its technological edge.

Revenue Profitability And Efficiency

For FY2024, Helport AI reported revenue of $29.6 million with net income of $7.4 million, yielding a robust 25% net margin. Operating cash flow stood at $5.0 million, though capital expenditures of -$7.4 million indicate aggressive investment in infrastructure. The diluted EPS of $0.20 reflects efficient earnings distribution across 37.1 million outstanding shares, though the absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power with a 24.9% net income margin, supported by scalable AI solutions requiring minimal marginal costs. Negative free cash flow (-$2.4 million) due to high capex signals growth-focused capital allocation, while the absence of dividend payouts reinforces a retention strategy for future expansion and R&D initiatives.

Balance Sheet And Financial Health

Helport AI maintains a balanced capital structure with $2.6 million in cash against $4.9 million total debt, indicating moderate liquidity. The debt-to-equity ratio appears manageable given current profitability, though the negative operating cash flow after capex warrants monitoring of future financing needs to sustain growth investments without compromising financial flexibility.

Growth Trends And Dividend Policy

Top-line growth metrics are unavailable, but the 25% net margin suggests pricing power in its niche. The company follows a zero-dividend policy, typical for growth-stage tech firms, opting instead to reinvest earnings into product development and market expansion. Future growth will likely depend on successful commercialization of its AI platforms and ability to scale enterprise contracts.

Valuation And Market Expectations

With a market cap unavailable, valuation benchmarks cannot be determined. The $0.20 EPS provides a baseline for P/E analysis, though investor expectations likely hinge on the company's ability to convert its technological capabilities into recurring revenue streams and demonstrate scalability beyond current project-based engagements.

Strategic Advantages And Outlook

Helport AI's key advantage lies in its focused AI applications delivering measurable efficiency gains, though reliance on enterprise sales cycles poses implementation risks. The outlook remains cautiously optimistic contingent on sustained R&D output and expansion of subscription-based revenue to reduce cyclicality. Execution risks include talent retention in a competitive AI labor market and integration challenges with legacy client systems.

Sources

Company filings (CIK: 0002001699), FY2024 financial statements

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