US · EH
EHang Holdings Limited
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Guangzhou 510700
- Website
- ehang.com
Price · as of 2024-12-31
$10.15
Market cap 443.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3.70 | -63.55% |
| Intrinsic Value(DCF) | $318.34 | +3,036.35% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $11.10 | $9.20 | $43.89 | $0.20 | $0.00 |
| 2020 | $51.69 | $23.36 | $146.25 | $0.00 | $0.00 |
| 2021 | $9.85 | $6.80 | $0.00 | $0.00 | $43.00 |
| 2022 | $10.16 | $6.02 | $0.00 | $0.00 | $8.70 |
| 2023 | $11.41 | $8.73 | $0.00 | $0.00 | $0.00 |
| 2024 | $22.67 | $26.62 | $573,358.95 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates EHang Holdings Limited's (EH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3.70
- Current price
- $10.15
- AI upside
- -63.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$318.34
+3,036.35% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EH | EHang Holdings Limited | $10.15 | 443.75M | +162% | +3,036% | — | — | -23.64 | 5.68 | 11.74 | -22.15 | -62.36 | 5.70 | 59.20% | -62.25% | -50.37% | -39.30% | -406.23% | -21.05% | 0.24 | -85.32 | 2.89 | 2.56 | 1.84 | 3790.00% | 29402.00% | -22205.00% | 2.19% | 0.34 | 167.86% | 0.00% | 0.00% | 5.94% | -15.77 | 38.16 | 9.81 | 3.80 |
| ASPN | Aspen Aerogels, Inc. | $3.12 | 257.86M | +27,332% | -58% | — | +4,480% | — | 1.15 | 1.00 | -30.88 | — | 1.15 | 16.97% | -18.96% | -143.69% | 0.00% | -13.74% | 0.00% | 0.33 | -0.01 | 3.90 | 3.10 | 12.61 | -288824.00% | -4011.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 20.32% | -3.75 | — | 0.71 | 1.73 |
| FIP | FTAI Infrastructure Inc. | $5.81 | 675.09M | +4% | +447% | — | — | -2.81 | -5.00 | 1.46 | 2.00 | — | -1.32 | 0.00% | 0.00% | -51.82% | -119.01% | 0.00% | -6.41% | -0.55 | 0.00 | 0.25 | 0.22 | -1.01 | -1691.00% | 5159.00% | 2029.00% | -16.13% | -0.06 | -12.97% | 1.89% | -5.30% | 258.03% | — | -4.12 | 0.97 | -0.25 |
| KRNT | Kornit Digital Ltd. | $15.29 | 702.92M | +132% | -35% | -11% | — | -52.37 | 0.99 | 3.40 | -11.85 | — | 1.05 | 44.32% | -16.61% | -6.49% | -1.88% | -12.46% | -1.74% | 0.03 | — | 14.18 | 12.35 | 0.74 | -1429.00% | 215.00% | -9055.00% | 0.45% | 0.58 | 1.14% | 0.00% | 0.00% | 3.98% | -7.77 | 84.62 | 1.29 | 8.32 |
| LTBR | Lightbridge Corporation | $12.93 | 335.06M | — | — | — | — | -16.23 | 1.57 | — | -5.92 | — | 1.57 | 0.00% | — | — | -16.08% | -2794.43% | -16.00% | 0.00 | — | 239.04 | 238.20 | 10.31 | -123.00% | — | 5043.00% | -4.49% | -16.85 | -1718.19% | 0.00% | 0.00% | 50.94% | -4.99 | -8.11 | — | 224.52 |
| RGR | Sturm, Ruger & Company, I… | $37.44 | 596.95M | +3% | -57% | -54% | -68% | 21.78 | 2.08 | 1.24 | 9.38 | — | 2.15 | 21.36% | 5.91% | 5.71% | 9.39% | 11.85% | 7.81% | 0.01 | 310.33 | 4.25 | 2.84 | -0.14 | -3469.00% | -149.00% | 9157.00% | 5.21% | 0.91 | 16.05% | 1.78% | 38.70% | 6.94% | 17.76 | 16.21 | 1.05 | 10.07 |
| RR | Richtech Robotics Inc. Cl… | $2.49 | 457.32M | +1,029% | +18% | -37% | — | -34.35 | 2.02 | 107.82 | -21.77 | -412.14 | 2.09 | 65.19% | -355.68% | -312.27% | -10.17% | -117.73% | -10.04% | 0.00 | -216.19 | 107.45 | 106.69 | 14.34 | 833.00% | 1899.00% | 2485.00% | -2.58% | -3.80 | -92.27% | 0.00% | 0.00% | 32.89% | -16.31 | -20.83 | 58.03 | 112.37 |
| RYI | Ryerson Holding Corporati… | $28.16 | 907.09M | +29% | -61% | — | — | -16.08 | 1.18 | 0.19 | 42.04 | -2.81 | 1.66 | 17.11% | -0.60% | -1.23% | -7.03% | -1.21% | -2.27% | 1.51 | -0.70 | 1.83 | 0.73 | 23.34 | 57308.00% | -60.00% | -6629.00% | 4.01% | 0.13 | 2.03% | 2.72% | -43.70% | 2.72% | -72.72 | 56.13 | 0.44 | 2.87 |
| SKYH | Sky Harbour Group Corpora… | $8.78 | 668.56M | +188% | -53% | — | — | -4.91 | 2.53 | 17.86 | -10.83 | -6.17 | 2.61 | 38.22% | -138.30% | -306.42% | -61.97% | -6.56% | -11.20% | 3.10 | -28.55 | 5.63 | 2.26 | -5.58 | 7959.00% | 9486.00% | 3721.00% | -33.25% | -0.40 | -28.14% | 0.00% | 0.00% | 0.00% | -26.65 | -6.21 | 36.86 | 0.37 |
| TATT | TAT Technologies Ltd. | $55.37 | 717.08M | +863% | +9% | -71% | -22% | 24.25 | 2.42 | 1.78 | 16.21 | 25.24 | 2.45 | 21.70% | 8.22% | 7.34% | 11.02% | 10.76% | 7.23% | 0.18 | 8.49 | 2.97 | 0.97 | 0.72 | 9608.00% | 3368.00% | 22904.00% | -4.04% | -0.15 | -9.58% | 0.00% | 0.00% | 0.54% | 22.66 | -25.89 | 1.86 | 5.11 |
| VSTS | Vestis Corporation | $7.87 | 1.04B | +201% | -61% | — | — | -24.89 | 1.16 | 0.37 | 12.52 | — | -3.51 | 26.50% | 2.36% | -1.47% | -4.55% | 2.60% | -1.38% | 1.64 | 0.70 | 2.08 | 0.47 | 7.27 | -29375.00% | -253.00% | -9853.00% | 0.58% | 0.16 | 0.26% | 1.38% | -34.40% | 1.38% | 37.10 | 414.32 | 0.87 | 1.47 |
About EHang Holdings Limited
EHang Holdings Limited operates as an autonomous aerial vehicle (AAV) technology platform company in the People's Republic of China, East Asia, Europe, and internationally. It designs, develops, manufactures, sells, and operates AAVs, as well as their supporting systems and infrastructure for various industries and applications, including passenger transportation, logistics, smart city management, and aerial media solutions. The company was incorporated in 2014 and is headquartered in Guangzhou, the People's Republic of China.
- CEO
- Huazhi Hu
- Employees
- 483
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($318.34 ÷ $10.15) − 1 = +3,036.35% (DCF, example).