|
Real-time Estimate
Cboe BZX
14:33:49 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 10.66 USD | -2.52% |
|
-3.88% | -47.49% |
| 10:08pm | XPeng Starts Humanoid Robot Production, Eyes Mass Manufacturing by Year-End | MT |
| 09-08 | XPeng Begins Production of Iron Humanoid Robot | MT |
Company Valuation: XPeng Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 269,661 | 58,738 | 97,202 | 81,858 | 135,417 | 70,202 | - | - |
| Change | - | -78.22% | 65.48% | -15.79% | 65.43% | -48.16% | - | - |
| Enterprise Value (EV) 1 | 233,768 | 51,925 | 85,615 | 73,546 | 130,796 | 55,392 | 52,131 | 47,482 |
| Change | - | -77.79% | 64.88% | -14.1% | 77.84% | -57.65% | -5.89% | -8.92% |
| P/E | -54x | -6.43x | -8.68x | -14.1x | -118x | -20.7x | 319x | 26.8x |
| PBR | 6.23x | 1.6x | 2.68x | 2.61x | 4.45x | 2.6x | 2.53x | 2.41x |
| PEG | - | -0.1x | -0.7x | 0.3x | 1.5x | -0x | -3x | 0x |
| Capitalization / Revenue | 12.8x | 2.19x | 3.17x | 2x | 1.77x | 0.8x | 0.63x | 0.53x |
| EV / Revenue | 11.1x | 1.93x | 2.79x | 1.8x | 1.7x | 0.63x | 0.46x | 0.36x |
| EV / EBITDA | -40.7x | -7.12x | -9.75x | -18x | 604x | -41.2x | 23.9x | 9.01x |
| EV / EBIT | -35.5x | -5.96x | -7.86x | -11x | -47.2x | -12.7x | -70.6x | 25.3x |
| EV / FCF | -68.9x | -4.15x | -63.2x | -17.4x | 25.6x | -8.17x | 8.81x | 7.47x |
| FCF Yield | -1.45% | -24.1% | -1.58% | -5.76% | 3.9% | -12.2% | 11.3% | 13.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.92 | -10.67 | -11.92 | -6.12 | -1.2 | -3.546 | 0.2297 | 2.735 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,988 | 26,855 | 30,676 | 40,866 | 76,720 | 87,269 | 112,118 | 131,700 |
| EBITDA 1 | -5,742 | -7,295 | -8,782 | -4,085 | 216.5 | -1,345 | 2,182 | 5,270 |
| EBIT 1 | -6,579 | -8,706 | -10,889 | -6,658 | -2,771 | -4,364 | -737.9 | 1,876 |
| Net income 1 | -4,863 | -9,139 | -10,376 | -5,790 | -1,139 | -3,859 | 135.2 | 2,635 |
| Net Debt 1 | -35,893 | -6,814 | -11,587 | -8,313 | -4,621 | -14,811 | -18,071 | -22,720 |
| Reference price 2 | 319.73 | 68.56 | 103.46 | 86.28 | 141.85 | 73.36 | 73.36 | 73.36 |
| Nbr of stocks (in thousands) | 843,413 | 856,765 | 939,549 | 948,803 | 954,674 | 956,972 | - | - |
| Announcement Date | 3/28/22 | 3/17/23 | 3/19/24 | 3/18/25 | 3/20/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -20.69x | 0.63x | -46.09x | -.--% | 10.46B | |
| 342.46x | 13.49x | 97.49x | -.--% | 1,454B | |
| 17.05x | 0.87x | 5.93x | 1.21% | 109B | |
| -6.63x | 3.44x | -13.36x | -.--% | 23.41B | |
| 74.16x | 0.21x | 5.59x | 0.11% | 12.46B | |
| -28.15x | 0.24x | -88.15x | -.--% | 12.22B | |
| -25.41x | 0.36x | 5.8x | -.--% | 9.49B | |
| -2.02x | 2.88x | -7.61x | - | 7.25B | |
| 16.15x | 0.16x | 4.01x | -.--% | 6.42B | |
| Average | 40.77x | 2.48x | -4.04x | 0.16% | 182.76B | |
| Weighted average by Cap. | 303.91x | 12.05x | 85.49x | 0.08% |
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
- XPEV Stock
- Valuation XPeng Inc.
Select your edition
All financial news and data tailored to specific country editions
