|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.140 EUR | -2.38% |
|
-4.16% | -7.14% |
| 07-22 | Asian Equities Traded in the US as American Depositary Receipts Decline in Wednesday Trading | MT |
| 07-13 | NIO Shares Rise After Upgrade From Goldman Sachs | 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 | 81,174 | - | - |
| Change | - | -65.29% | 20.38% | -50.59% | 33.54% | -8.03% | - | - |
| Enterprise Value (EV) 1 | 282,681 | 88,228 | 106,892 | 63,937 | 86,219 | 59,878 | 49,964 | 39,494 |
| Change | - | -68.79% | 21.15% | -40.18% | 34.85% | -30.55% | -16.56% | -20.96% |
| P/E | -29.9x | -7.56x | -5.17x | -2.89x | -5.21x | -41.8x | 51.6x | 18.4x |
| PBR | 9.53x | 4.61x | 4.28x | 11x | 19.5x | 9.01x | 7.59x | 5.51x |
| 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 | 0.6x | 0.52x | 0.47x |
| EV / Revenue | 7.82x | 1.79x | 1.92x | 0.97x | 0.99x | 0.44x | 0.32x | 0.23x |
| EV / EBITDA | -101x | -8.41x | -6.32x | -4.54x | -12.5x | 6.99x | 4.08x | 2.61x |
| EV / EBIT | -62.9x | -5.64x | -5.27x | -3.21x | -6.14x | -76.2x | 25.9x | 8.93x |
| EV / FCF | -134x | -8.14x | -6.8x | -3.76x | -28.1x | 24.2x | 5.34x | 5.35x |
| FCF Yield | -0.75% | -12.3% | -14.7% | -26.6% | -3.56% | 4.14% | 18.7% | 18.7% |
| 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 | 32.43 | 32.43 | 32.43 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 285.9x | 13.38x | 89.71x | -.--% | 1,423B | |
| -6.82x | 3.95x | -14.29x | -.--% | 25.51B | |
| 27.71x | 0.14x | 2.59x | 0.99% | 13.94B | |
| -27.76x | 0.69x | -118.77x | -.--% | 12.76B | |
| -56.7x | 0.16x | 4.96x | -.--% | 12.06B | |
| -2.08x | 2.94x | -7.71x | - | 7.46B | |
| -8.77x | 0.75x | -40.65x | -.--% | 4.38B | |
| 22.35x | 4.23x | 14.63x | - | 4.04B | |
| Average | 29.23x | 3.28x | -8.69x | 0.17% | 187.91B | |
| Weighted average by Cap. | 270.13x | 12.77x | 83.62x | 0.01% |
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
- N3I Stock
- Valuation NIO Inc.
Select your edition
All financial news and data tailored to specific country editions
