US · HOVR
New Horizon Aircraft Ltd.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Lindsay, ON K9V 4R1
- Website
- horizonaircraft.com
Price · as of 2025-05-31
$2.42
Market cap 85.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $10.49 | ||||
| 2024 | $0.69 | ||||
| 2025 | $1.76 |
AI valuation
Our deep-learning model estimates New Horizon Aircraft Ltd.'s (HOVR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $2.42
- AI upside
- —
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
—
— 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 |
| HOVR | New Horizon Aircraft Ltd. | $2.42 | 85.85M | — | — | — | — | 8.75 | 17.56 | — | -2.82 | — | 18.66 | 0.00% | — | — | -67.78% | 110.44% | 77.87% | 0.01 | — | 6.16 | 5.76 | 0.56 | -12237.00% | — | 16881.00% | -20.78% | -7.02 | 76.86% | 0.00% | 0.00% | 12.70% | -2.79 | -4.02 | — | -1.24 |
| BAER | Bridger Aerospace Group H… | $2.43 | 134.97M | +1,731% | +310% | — | — | -6.07 | 1.77 | 0.96 | 10.78 | — | 3.55 | 41.72% | 5.39% | -15.79% | -38.72% | 2.28% | -5.52% | 3.97 | 0.22 | 2.73 | 1.94 | 6.97 | -1900.00% | 4783.00% | -11101.00% | 5.58% | 0.40 | 2.37% | 0.00% | 0.00% | 19.52% | 50.34 | 50.79 | 2.71 | -1.26 |
| BUUU | BUUU Group Limited Class … | $14.83 | 173.14M | — | — | — | — | — | — | — | — | — | — | 25.81% | 17.70% | 14.35% | 103.53% | 76.98% | 39.69% | 0.57 | 41.78 | 2.00 | 1.98 | 0.25 | 19419.00% | 6423.00% | -5406.00% | — | 0.08 | 5.31% | — | 0.00% | — | — | — | — | — |
| CODA | Coda Octopus Group, Inc. | $13.56 | 152.83M | +337% | +133% | -51% | +2% | 27.86 | 1.98 | 4.33 | 12.57 | 178.33 | 2.24 | 66.49% | 17.08% | 15.55% | 7.42% | 11.16% | 6.77% | 0.01 | — | 8.86 | 6.32 | -4.10 | 1562.00% | 3075.00% | 22475.00% | 5.25% | 1.28 | 19.84% | 0.00% | 0.00% | 5.41% | 19.13 | 14.37 | 3.27 | 12.22 |
| DHX | DHI Group, Inc. | $2.49 | 117.42M | +7,522% | -56% | — | -83% | -9.05 | 1.29 | 0.96 | 70.65 | — | -2.94 | 84.66% | -8.90% | -10.57% | -12.94% | -7.18% | -6.60% | 0.49 | -4.63 | 0.44 | 0.38 | 18.59 | -545714.00% | -993.00% | 9391.00% | 11.28% | 0.38 | 9.47% | 0.00% | 0.00% | 9.26% | -14.59 | 12.03 | 1.30 | 1.07 |
| EVLV | Evolv Technologies Holdin… | $5.30 | 925.47M | +390% | +347% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| FLX | BingEx Limited | $2.57 | 58.72M | +259% | +66% | -96% | — | -9.88 | 1.94 | 0.32 | -32.58 | -2.46 | 1.94 | 10.98% | -0.58% | -3.28% | 17.39% | 1.62% | -13.10% | 0.06 | — | 1.87 | 1.72 | 24.11 | 40200.00% | -134.00% | -9754.00% | 0.07% | 0.00 | -0.07% | 0.00% | 0.00% | 0.00% | -28.82 | 708.90 | 0.17 | 2.81 |
| NNBR | NN, Inc. | $1.51 | 75.95M | +1,684% | -28% | — | — | -3.46 | 1.78 | 0.29 | 15.02 | — | 4.39 | 14.96% | -5.93% | -8.24% | -27.60% | -8.51% | -7.91% | 2.64 | -1.19 | 2.00 | 1.10 | 8.63 | -1778.00% | -511.00% | -18187.00% | -5.47% | 0.13 | -2.24% | 0.00% | 0.00% | 9.14% | -11.30 | -42.96 | 0.67 | 0.22 |
| SPAI | Safe Pro Group Inc. Commo… | $5.11 | 77.99M | +841% | -67% | — | — | -6.40 | 12.27 | 21.91 | -6.82 | -58.86 | 22.62 | 41.77% | -329.71% | -342.46% | -262.92% | -333.24% | -177.29% | 0.17 | -23.33 | 3.08 | 2.34 | 0.19 | 1087.00% | 13637.00% | 12280.00% | -9.53% | -4.58 | -211.15% | 0.00% | 0.00% | 2.63% | -6.46 | -10.20 | 21.31 | 18.60 |
| VTSI | VirTra, Inc. | $4.36 | 49.27M | +2,931% | -8% | +8% | — | 45.76 | 1.37 | 2.37 | 15.42 | — | 1.38 | 73.67% | 7.58% | 5.18% | 3.06% | 3.49% | 2.01% | 0.18 | — | 4.61 | 2.97 | -2.87 | -8442.00% | -3207.00% | -11059.00% | -0.94% | 0.13 | -1.70% | 0.00% | 0.00% | 0.00% | 26.36 | -89.44 | 2.00 | 3.31 |
About New Horizon Aircraft Ltd.
New Horizon Aircraft Ltd., an aerospace engineering company, focuses on designing and developing the hybrid electric vertical takeoff and landing (eVTOL) aircraft for the regional air mobility market primarily in the United States. It is developing Cavorite X7, a hybrid electric 7-seat aircraft that can take off and land vertically. The company was founded in 2013 and is headquartered in Lindsay, Canada.
- CEO
- Eric Brandon Robinson
- Employees
- 20
- Beta
- 2.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $2.42) − 1 = — (DCF, example).