|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.78 USD | -6.58% |
|
-2.28% | -7.76% |
| 07-13 | NIO Shares Rise After Upgrade From Goldman Sachs | MT |
| 07-13 | Exchange-Traded Funds, Equity Futures Lower Pre-Bell Monday as Renewed US-Iran Conflict Lifts Oil Prices | MT |
Company Valuation: NIO Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 320,103 | 111,124 | 133,772 | 66,096 | 88,263 | 82,784 | - | - |
| Change | - | -65.29% | 20.38% | -50.59% | 33.54% | -6.21% | - | - |
| Enterprise Value (EV) 1 | 282,681 | 88,228 | 106,892 | 63,937 | 86,219 | 61,487 | 51,574 | 41,104 |
| Change | - | -68.79% | 21.15% | -40.18% | 34.85% | -28.68% | -16.12% | -20.3% |
| P/E | -29.9x | -7.56x | -5.17x | -2.89x | -5.21x | -42.7x | 52.7x | 18.8x |
| PBR | 9.53x | 4.61x | 4.28x | 11x | 19.5x | 9.19x | 7.75x | 5.62x |
| PEG | - | -0.2x | -0.1x | 0.3x | 0.1x | 0.5x | -0x | 0x |
| Capitalization / Revenue | 8.86x | 2.26x | 2.41x | 1.01x | 1.01x | 0.61x | 0.53x | 0.47x |
| EV / Revenue | 7.82x | 1.79x | 1.92x | 0.97x | 0.99x | 0.45x | 0.33x | 0.24x |
| EV / EBITDA | -101x | -8.41x | -6.32x | -4.54x | -12.5x | 7.18x | 4.21x | 2.71x |
| EV / EBIT | -62.9x | -5.64x | -5.27x | -3.21x | -6.14x | -78.2x | 26.8x | 9.29x |
| EV / FCF | -134x | -8.14x | -6.8x | -3.76x | -28.1x | 24.8x | 5.51x | 5.57x |
| FCF Yield | -0.75% | -12.3% | -14.7% | -26.6% | -3.56% | 4.03% | 18.2% | 18% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -6.72 | -8.89 | -12.44 | -11.03 | -6.85 | -0.775 | 0.6282 | 1.762 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 36,136 | 49,269 | 55,618 | 65,732 | 87,488 | 136,233 | 156,593 | 174,325 |
| EBITDA 1 | -2,788 | -10,492 | -16,908 | -14,070 | -6,895 | 8,560 | 12,248 | 15,147 |
| EBIT 1 | -4,496 | -15,641 | -20,286 | -19,946 | -14,041 | -785.8 | 1,928 | 4,422 |
| Net income 1 | -10,572 | -14,559 | -21,147 | -22,658 | -15,571 | -1,649 | 998.2 | 3,886 |
| Net Debt 1 | -37,422 | -22,896 | -26,881 | -2,159 | -2,044 | -21,297 | -31,210 | -41,680 |
| Reference price 2 | 201.25 | 67.25 | 64.31 | 31.82 | 35.67 | 33.08 | 33.08 | 33.08 |
| Nbr of stocks (in thousands) | 1,590,573 | 1,652,453 | 2,079,974 | 2,076,918 | 2,474,328 | 2,502,715 | - | - |
| Announcement Date | 3/24/22 | 3/1/23 | 3/5/24 | 3/21/25 | 3/10/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 287.34x | 13.45x | 90.17x | -.--% | 1,430B | |
| 17.73x | 0.82x | 5.9x | 0.6% | 116B | |
| -6.7x | 3.88x | -14.07x | -.--% | 25.07B | |
| 23.48x | 0.13x | 2.17x | 1.01% | 13.61B | |
| -28.21x | 0.71x | -121.36x | -.--% | 12.95B | |
| -57.59x | 0.17x | 5.3x | -.--% | 12.23B | |
| -2.05x | 2.93x | -7.67x | - | 7.37B | |
| 12.51x | 0.18x | 4.37x | -.--% | 6.37B | |
| Average | 30.81x | 2.78x | -4.40x | 0.23% | 203.01B | |
| Weighted average by Cap. | 253.80x | 11.99x | 78.69x | 0.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NIO Stock
- 9866 Stock
- Valuation NIO Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
