|
Market Closed -
Hong Kong S.E.
04:08:09 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 39.64 HKD | +5.88% |
|
-0.70% | -66.21% |
Company Valuation: Pony AI Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 5,008 | 6,286 | 2,233 | - | - |
| Change | - | 25.54% | -64.48% | - | - |
| Enterprise Value (EV) 1 | 4,485 | 6,008 | 2,072 | 2,258 | 2,273 |
| Change | - | 33.96% | -65.51% | 8.99% | 0.64% |
| P/E | -5.98x | -41.4x | -7.91x | -8.16x | -10.9x |
| PBR | 5.29x | 3.33x | 1.62x | 2.06x | 2.53x |
| PEG | -0.1x | 0.5x | -0.1x | 2.65x | 0.4x |
| Capitalization / Revenue | 66.7x | 69.8x | 14.9x | 7.15x | 3.09x |
| EV / Revenue | 59.8x | 66.8x | 13.8x | 7.23x | 3.14x |
| EV / EBITDA | -16.2x | -23.6x | -7.57x | -8.64x | -12.3x |
| EV / EBIT | -15.7x | -23x | -7x | -7.67x | -10.7x |
| EV / FCF | -36.7x | -28.8x | -7.28x | -7.84x | -10x |
| FCF Yield | -2.72% | -3.48% | -13.7% | -12.8% | -9.95% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -2.4 | -0.35 | -0.6499 | -0.6299 | -0.4735 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 75.02 | 90 | 150.2 | 312.4 | 722.7 |
| EBITDA 1 | -277.2 | -254.6 | -273.7 | -261.3 | -184.9 |
| EBIT 1 | -285.5 | -260.9 | -296.1 | -294.3 | -212.6 |
| Net income 1 | -274.1 | -134 | -274.1 | -270.6 | -202.6 |
| Net Debt 1 | -522.7 | -278.3 | -160.8 | 25.47 | 40.03 |
| Reference price 2 | 14.350 | 14.500 | 5.140 | 5.140 | 5.140 |
| Nbr of stocks (in thousands) | 348,962 | 433,542 | 434,414 | - | - |
| Announcement Date | 3/25/25 | 3/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.36x | 4.08x | 14.19x | 2.67% | 240B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.19x | 2.19x | 9.33x | 5.14% | 49.23B | |
| Average | -60.39x | 9.12x | 38.57x | 2.2% | 120.9B | |
| Weighted average by Cap. | -56.22x | 9.08x | 37.57x | 1.97% |
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
- PONY Stock
- 2026 Stock
- Valuation Pony AI Inc.
Select your edition
All financial news and data tailored to specific country editions
