Horizon Robotics
HKEX:9660
Intrinsic Value
The intrinsic value of one Horizon Robotics stock under the Base Case scenario is 1.68 HKD. Compared to the current market price of 5.82 HKD, Horizon Robotics is Overvalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Horizon Robotics
Fundamental Analysis

Revenue & Expenses Breakdown
Horizon Robotics
Balance Sheet Decomposition
Horizon Robotics
Horizon Robotics
Free Cash Flow Analysis
Horizon Robotics
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Horizon Robotics
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-457.3m
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-3.1B
CNY
|
Operating Income
|
-2B
CNY
|
Other Expenses
|
-4.7B
CNY
|
Net Income
|
-6.7B
CNY
|
Profitability Score
Profitability Due Diligence
Horizon Robotics's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Horizon Robotics's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Horizon Robotics's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Score
Horizon Robotics's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Horizon Robotics
According to Wall Street analysts, the average 1-year price target for Horizon Robotics is 10.43 HKD with a low forecast of 4.75 HKD and a high forecast of 14 HKD.
Dividends
Current shareholder yield for Horizon Robotics is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Horizon Robotics stock under the Base Case scenario is 1.68 HKD.
Compared to the current market price of 5.82 HKD, Horizon Robotics is Overvalued by 71%.