Hesai Group
NASDAQ:HSAI
Intrinsic Value
The intrinsic value of one HSAI stock under the Base Case scenario is 15.01 USD. Compared to the current market price of 15.2 USD, Hesai Group is Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hesai Group
Fundamental Analysis

Revenue & Expenses Breakdown
Hesai Group
Balance Sheet Decomposition
Hesai Group
Current Assets | 4.3B |
Cash & Short-Term Investments | 2.5B |
Receivables | 889m |
Other Current Assets | 834.2m |
Non-Current Assets | 1.3B |
Long-Term Investments | 31.8m |
PP&E | 1.1B |
Intangibles | 123.6m |
Other Non-Current Assets | 94.4m |
Free Cash Flow Analysis
Hesai Group
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hesai Group
Revenue
|
1.9B
CNY
|
Cost of Revenue
|
-1.1B
CNY
|
Gross Profit
|
835m
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
-474.3m
CNY
|
Other Expenses
|
84m
CNY
|
Net Income
|
-390.3m
CNY
|
HSAI Profitability Score
Profitability Due Diligence
Hesai Group's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
Hesai Group's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
HSAI Solvency Score
Solvency Due Diligence
Hesai Group's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Hesai Group's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HSAI Price Targets Summary
Hesai Group
According to Wall Street analysts, the average 1-year price target for HSAI is 23.9 USD with a low forecast of 15.15 USD and a high forecast of 37.8 USD.
Dividends
Current shareholder yield for HSAI 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 HSAI stock under the Base Case scenario is 15.01 USD.
Compared to the current market price of 15.2 USD, Hesai Group is Overvalued by 1%.