US · HSAI
Hesai Group
- Sector
- Consumer Cyclical · Auto - Parts
- Headquarters
- Shanghai 201702
- Website
- hesaitech.com
Price · as of 2024-12-31
$22.01
Market cap 3.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.60 | -92.73% |
| Intrinsic Value(DCF) | $77.66 | +252.84% |
| Graham-Dodd Method(GD) | $3.70 | -83.19% |
| 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 | |||||
| 2019 | |||||
| 2020 | $0.90 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $19.00 | $10.43 | $247.45 | $0.00 | $0.00 |
| 2023 | $5.76 | $5.66 | $489.86 | $1.40 | $0.00 |
| 2024 | $17.43 | $11.67 | $39.99 | $3.70 | $0.00 |
AI valuation
Our deep-learning model estimates Hesai Group's (HSAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.60
- Current price
- $22.01
- AI upside
- -92.73%
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
$77.66
+252.84% upside
Graham-Dodd
$3.70
-83.19% 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 |
| HSAI | Hesai Group | $22.01 | 3.58B | -47% | +253% | -83% | — | -156.87 | 4.08 | 7.73 | -114.62 | — | 4.21 | 42.59% | -9.86% | -4.93% | -2.63% | -15.02% | -1.76% | 0.19 | -15.97 | 2.87 | 2.45 | 17.70 | -7927.00% | 1066.00% | -4184.00% | -1.29% | 0.04 | -15.23% | 0.00% | 0.00% | 6.88% | -66.36 | -65.42 | 6.55 | 4.73 |
| ASO | Academy Sports and Outdoo… | $60.13 | 4.01B | — | — | — | -80% | — | — | — | — | — | — | 29.63% | 3.71% | 2.49% | 62849.74% | 8.59% | 3.17% | -332.37 | 1.77 | 1.72 | 0.22 | 7.32 | 39259.00% | 96.00% | 12175.00% | — | 0.35 | 9.84% | — | 0.00% | — | — | — | — | — |
| CARG | CarGurus, Inc. | $30.70 | 3.03B | +86% | -56% | -62% | -31% | 19.14 | 7.97 | 3.18 | 12.69 | 2.84 | 8.71 | 88.98% | 20.70% | 16.60% | 34.04% | 38.08% | 20.98% | 0.51 | — | 2.81 | 2.31 | 0.00 | 67500.00% | 499.00% | 6021.00% | 9.68% | 2.94 | 71.80% | 0.00% | 0.00% | 11.80% | 15.35 | 10.33 | 3.18 | 9.71 |
| DAN | Dana Incorporated | $34.24 | 4.83B | -12% | -60% | — | — | -146.20 | — | 0.64 | — | — | — | 8.03% | -0.71% | -0.44% | -4.95% | -3.23% | -0.83% | — | -0.29 | — | — | — | -3846.00% | -2707.00% | 6429.00% | 2.38% | — | 7.01% | 1.12% | -163.60% | 74.45% | -82.18 | 37.88 | 0.58 | — |
| GTX | Garrett Motion Inc. | $20.36 | 3.96B | +73% | -60% | — | -15% | 12.93 | -5.00 | 1.12 | 8.95 | 62.64 | -4.03 | 24.50% | 13.76% | 8.65% | -42.03% | 62.33% | 13.35% | -1.88 | 4.70 | 0.97 | 0.67 | 2.23 | 2063.00% | 314.00% | 757.00% | 8.51% | 0.30 | 54.52% | 1.30% | 16.80% | 8.31% | 10.82 | 15.65 | 1.49 | 2.12 |
| HOG | Harley-Davidson, Inc. | $18.00 | 2.19B | +140% | -0% | +64% | — | 6.30 | 0.68 | 0.48 | 4.08 | — | 0.68 | 30.24% | 8.64% | 7.57% | 10.71% | 4.77% | 3.40% | 0.94 | 11.56 | 2.10 | 1.25 | -0.25 | -1919.00% | -1376.00% | -5212.00% | 19.46% | 0.21 | 7.14% | 4.05% | 25.50% | 281.26% | 5.20 | 4.84 | 0.45 | 1.41 |
| KAR | OPENLANE, Inc. | $28.63 | 3.04B | +30% | -70% | -100% | -41% | 20.95 | 1.71 | 1.29 | 8.88 | — | -14.51 | 46.53% | 10.19% | 6.14% | 6.70% | 6.75% | 2.35% | 0.21 | 8.36 | 1.11 | 1.06 | 0.51 | -12473.00% | 872.00% | 3075.00% | 10.41% | 0.11 | 12.77% | 1.93% | 40.40% | 11.66% | 13.41 | 10.19 | 1.37 | 1.22 |
| MHO | M/I Homes, Inc. | $142.16 | 3.72B | +38% | -59% | +36% | -34% | 9.38 | 1.19 | 0.86 | 7.37 | — | 1.20 | 23.03% | 11.47% | 9.12% | 13.20% | 11.54% | 8.64% | 0.34 | 25.28 | 24.19 | 3.80 | 0.70 | -2522.00% | -193.00% | -2953.00% | 3.19% | 0.72 | 3.59% | 0.00% | 0.00% | 5.35% | 8.25 | 34.59 | 0.95 | 4.70 |
| RH | Rh | $165.71 | 3.11B | +57% | -60% | -98% | -69% | 42.03 | -18.60 | 0.96 | 15.33 | — | -8.00 | 44.48% | 11.56% | 2.28% | -31.42% | 9.80% | 1.66% | -24.07 | 1.57 | 1.39 | 0.16 | 8.62 | -3875.00% | 501.00% | 21827.00% | -7.02% | 0.02 | -6.07% | 0.00% | 0.00% | 0.39% | 18.90 | -32.53 | 2.19 | 1.29 |
| RRR | Red Rock Resorts, Inc. | $60.55 | 3.57B | -5% | -14% | — | -38% | 10.04 | 17.14 | 1.77 | 4.35 | 43.04 | -52.94 | 52.59% | 29.70% | 9.35% | 168.01% | 29.21% | 8.66% | 0.28 | 2.96 | 0.79 | 0.60 | -0.11 | 2332.00% | 374.00% | 1581.00% | 8.09% | 1.68 | 15.97% | 3.38% | 34.00% | 99.76% | 5.83 | 12.07 | 1.73 | 1.56 |
| VC | Visteon Corporation | $95.67 | 2.61B | -1% | -42% | -14% | -56% | 12.19 | 1.66 | 0.69 | 5.24 | — | 1.93 | 14.12% | 8.76% | 5.33% | 15.23% | 17.56% | 6.82% | 0.34 | 82.50 | 1.80 | 1.40 | -0.51 | -2587.00% | -253.00% | -448.00% | 10.67% | 0.41 | 23.39% | 0.58% | 7.00% | 4.08% | 7.17 | 8.54 | 0.63 | 3.79 |
About Hesai Group
Hesai Group, through with its subsidiaries, engages in the development, manufacture, and sale of three-dimensional light detection and ranging solutions (LiDAR). Its LiDAR products are used in passenger and commercial vehicles with advanced driver assistance systems; autonomous passenger and freight mobility services; and other applications, such as delivery robots, street sweeping robots, and logistics robots in restricted areas. Hesai Group was founded in 2014 and is based in Shanghai, China.
- CEO
- Yifan Li
- Employees
- 1.14K
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($77.66 ÷ $22.01) − 1 = +252.84% (DCF, example).