Hesai Group

LiDAR And ADAS Expansion Will Broaden Global Reach

AnalystConsensusTarget

Not Invested

Consensus Narrative from 14 Analysts

Published

24 Apr 25

Updated

08 Aug 25

AnalystConsensusTarget's Fair Value

US$26.05

13.1% undervalued

08 Aug

US$22.63

537.5%

20.8%

Author's Valuation

US$26.0

13.1% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Increased 3.25%

AnalystConsensusTarget Fair Value

US$26.0

13.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

27.13%

Auto Components revenue growth rate

0.27%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.35%

Calculation

CN¥1.06b

Earnings '28

31.12x

PE Ratio '28

CN¥33.07b

Market Cap '28

CN¥33.07b

Market Cap '28

138.85m

No. shares '28

CN¥238.16

Share Price '28

CN¥238.16 Share Price '28

Discounted to 2025 @ 8.35% p.a.

CN¥187.25

Fair Value '25

CN¥187.25 Fair Value '25

Converted to USD @ 0.1392 CNY/USD Exchange Rate

US$26.07

Fair Value '25

LiDAR And ADAS Expansion Will Broaden Global Reach

Shared on01 May 25Fair value Increased 3.25%

Shared on01 May 25
Fair value Increased 3.25%