EN DE

Horizon Construction Development Limited (HRZCF) Fair Value & Analysis

Industrials · US · Market cap $4.2B

HC Horizon Construction Development Limited logo Horizon Construction Development Limited HRZCF · US
Price$1.30
Fair Value$0.8700
Upside-33.1%
Quality37/100
Watch Horizon Construction Development Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.6% net margin
Moderate debt · negative free cash flow
1.08% dividend yield
Trails peers (3/13)
Narrow moat 28/100
Evidence: Medium Range $0.5500 – $1.09 Share as image

Fair value as of: Jul 16, 2026

From 14 valuation models · updated 25 days ago

Below-average quality, and screening another 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($1.09). The favourable scenario is already priced in.
  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range ($0.5500 to $1.09) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (15 months)

$1.30 $1.29 Fair Value $0.8700 May 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

15‑month range $1.29 – $1.30 · fair‑value band $0.5500 – $1.09 · the $1.30 price screens above the $0.8700 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Horizon Construction Development Limited (HRZCF) currently trades at $1.30, while our model-based Fair Value estimate is $0.8700, implying the stock looks roughly 33.1% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Horizon Construction Development Limited generated revenue of $9.4B at a net margin of 1.6%. Revenue declined 25.3% year over year. It earns a return on equity of 1.3%. Net debt stands at $19.1B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $0.5500 (bear case) to $1.09 (bull case); at $1.30, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -21% fair-value upside, at -33%, HRZCF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
ROIC Compounder $0.3800 $1.06 $1.64 72
Growth-Adj P/E $5.68 $8.12 $10.56 68
P/E Multiple $4.42 $5.89 $7.36 63
All 14 models by family
Earnings-Based
Graham-Dodd $1.91 $13.29 $18.66 54
Lynch FV $4.26 $6.08 $7.90 50
PEG = 1.0 $4.26 $6.08 $7.90 46
EPV $0.3800 $1.06 $1.64 59
Multiples
P/E Multiple $4.42 $5.89 $7.36 63
P/S Multiple $3.57 $4.77 $5.96 58
P/B Multiple $3.57 $4.77 $5.96 55
EV/EBIT $3.72 $6.27 $8.82 53
EV/EBITDA $9.97 $14.60 $19.24 54
EV/Revenue $0.6300 $2.58 $4.54 43
Asset-Based
NCAV (Graham) $1.79 $2.40 $3.58 50
Economic Profit
Residual Income $2.92 $3.11 $3.41 61
ROIC Compounder $0.3800 $1.06 $1.64 72
Growth Earnings
Growth-Adj P/E $5.68 $8.12 $10.56 68

Widest divergence: Growth Earnings ($8.12) versus Economic Profit ($1.06). Highest evidence: ROIC Compounder (72).

Key figures & financial health

Revenue (TTM) $9.4B
Revenue growth (YoY) -25.3%
Net margin 1.6%
Return on equity 1.3%
Free cash flow −$3.3B FY2024
P/E ratio 43.3
More key figures
Operating margin 8.7%
EPS (TTM) $0.0300
Dividend yield 1.1%
EPS growth (YoY) -82.1%
Net debt $19.1B FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 39 · Market factors (momentum, volatility) 65

Profitability 28
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 16
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Horizon Construction Development Limited, together with its subsidiaries, operates as an investment holding company that provides equipment operation services in the People's Republic of China. It operates through Operating lease services; Engineering and technical services; and Asset management and other services segments.

Full company description

Horizon Construction Development Limited, together with its subsidiaries, operates as an investment holding company that provides equipment operation services in the People's Republic of China. It operates through Operating lease services; Engineering and technical services; and Asset management and other services segments. The company also provides operating lease services that cover various types of equipment and materials, including aerial work platforms, turnover materials and mould bases, neo-excavation support systems, neo-formwork systems, and road equipment. In addition, the company offers engineering and technical services, platforms, and other services comprising the sale of equipment, materials, and spare parts. Further, it is involved in construction and related services, electric power supply services, equipment repair and maintenance services and logistics services; and asset management services, subleasing services and related maintenance services. Additionally, the company provides wholesale trade of a variety of goods; trade in machinery tools and accessories, and leasing of construction and civil machinery; repair and maintenance of mining and construction machinery, electrical equipment repair and maintenance of engines, generators and steam generators. Horizon Construction Development Limited was founded in 2011 and is headquartered in Tianjin, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2024 · reported fiscal years

Horizon Construction Development Limited reported revenue of $11.6B in FY2024 versus $6.1B in FY2021, a compound +23.5%/yr. Reported net income was $896M in FY2024, compounding +8.1%/yr from FY2021.

Growth Quality 44/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
$11.6B
Latest YoY
+20.5%
Avg. growth/yr (3Y)
+23.5%
Revenue +23.5%/yr
FY21 $6.1B
FY22 $7.9B
FY23 $9.6B
FY24 $11.6B
Net income +8.1%/yr
FY21 $710M
FY22 $664M
FY23 $962M
FY24 $896M

HRZCF screens 33% overvalued. Compare with United Rentals, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Horizon Construction Development Limited Fair Value". https://www.fairvalue-calculator.com/stock/HRZCF

Peer Group

Rental & Leasing Services · 97 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 37 · Bottom 25%
Fair Value upside −33% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 9% · Below median
Revenue growth -25% · Bottom 25%
Dividend yield (TTM) 1.1% · Below median
Debt / equity 1.25× · Higher than median

Valuation Multiples vs Rental & Leasing Services median · lower = cheaper

P/E (TTM) 43.3× · Pricier than 75% of peers
P/B 0.36× · Cheaper than 75% of peers
P/S (TTM) 0.44× · Cheaper than median
EV/EBITDA 4.8× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 49
FUTURE 0 · sector 16
PAST 5 · sector 26
HEALTH 37 · sector 70
DIVIDEND 22 · sector 34

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Rental & Leasing Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
United Rentals, Inc URI $1,045 $449.86 -57%
Sunbelt Rentals Holdings SUNB $73.41 $65.76 -10%
AerCap Holdings AER $146.97 $301.51 +105%
U-Haul Holding UHAL $67.35 $7.21 -89%
Ryder System, Inc R $273.06 $111.57 -59%
Ayvens AYV €11.57 €24.73 +114%
Localiza Rent a Car S.A RENT3 R$40.35 R$37.01 -8%
Element Fleet Management Corp EFN C$29.83 C$15.06 -50%
BOC Aviation Limited 2588 HK$77.40 HK$18.61 -76%
GATX Corporation GATX $178.48 $140.90 -21%

Compare Horizon Construction Development Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Horizon Construction Development Limited (HRZCF) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $0.8700 versus a price of $1.30, about −33% (overvalued).
What is the fair value of HRZCF?
Our model-based fair value for Horizon Construction Development Limited is $0.8700 (as of Jul 16, 2026), built from audited fundamentals. The current price is $1.30.
What is the quality score of HRZCF?
Horizon Construction Development Limited has a Quality Score of 37/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Horizon Construction Development Limited (HRZCF)?
Horizon Construction Development Limited reported trailing-twelve-month revenue of about $9.4B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of HRZCF?
The net profit margin of Horizon Construction Development Limited is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Does Horizon Construction Development Limited pay a dividend?
Horizon Construction Development Limited currently shows a dividend yield of about 1.08% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Horizon Construction Development Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.