|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.75 USD | -1.06% |
|
+0.59% | -11.61% |
| 02-12 | How Schaeffler's bet on humanoids is beating auto sector blues | RE |
| 02-12 | How Schaeffler's bet on humanoids is beating auto sector blues | RE |
Company Valuation: XPeng Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 214,855 | 269,661 | 58,738 | 97,202 | 81,858 | 118,321 | 118,321 | - |
| Change | - | 25.51% | -78.22% | 65.48% | -15.79% | 44.54% | 0% | - |
| Enterprise Value (EV) 1 | 183,662 | 233,768 | 51,925 | 85,615 | 73,546 | 99,918 | 93,879 | 87,415 |
| Change | - | 27.28% | -77.79% | 64.88% | -14.1% | 35.86% | -6.04% | -6.89% |
| P/E ratio | -38.6x | -54x | -6.43x | -8.68x | -14.1x | -80.4x | 87.6x | 29.5x |
| PBR | 12.5x | 6.23x | 1.6x | 2.68x | 2.61x | 3.96x | 3.91x | 3.71x |
| PEG | - | 3x | -0.1x | -0.7x | 0.3x | 1.1x | -0x | 0x |
| Capitalization / Revenue | 36.8x | 12.8x | 2.19x | 3.17x | 2x | 1.52x | 1.12x | 0.92x |
| EV / Revenue | 31.4x | 11.1x | 1.93x | 2.79x | 1.8x | 1.29x | 0.89x | 0.68x |
| EV / EBITDA | -47.6x | -40.7x | -7.12x | -9.75x | -18x | -341x | 32.9x | 13x |
| EV / EBIT | -55.7x | -35.5x | -5.96x | -7.86x | -11x | -32.5x | 1,577x | 26.5x |
| EV / FCF | -194x | -68.9x | -4.15x | -63.2x | -17.4x | 18.4x | 11.5x | 8.1x |
| FCF Yield | -0.51% | -1.45% | -24.1% | -1.58% | -5.76% | 5.45% | 8.73% | 12.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7.24 | -5.92 | -10.67 | -11.92 | -6.12 | -1.542 | 1.415 | 4.199 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,844 | 20,988 | 26,855 | 30,676 | 40,866 | 77,621 | 106,056 | 129,145 |
| EBITDA 1 | -3,856 | -5,742 | -7,295 | -8,782 | -4,085 | -293.2 | 2,850 | 6,698 |
| EBIT 1 | -3,297 | -6,579 | -8,706 | -10,889 | -6,658 | -3,071 | 59.51 | 3,301 |
| Net income 1 | -2,732 | -4,863 | -9,139 | -10,376 | -5,790 | -1,556 | 1,762 | 5,181 |
| Net Debt 1 | -31,192 | -35,893 | -6,814 | -11,587 | -8,313 | -18,403 | -24,442 | -30,907 |
| Reference price 2 | 279.62 | 319.73 | 68.56 | 103.46 | 86.28 | 123.94 | 123.94 | 123.94 |
| Nbr of stocks (in thousands) | 768,381 | 843,413 | 856,765 | 939,549 | 948,803 | 954,678 | 954,678 | - |
| Announcement Date | 3/8/21 | 3/28/22 | 3/17/23 | 3/19/24 | 3/18/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -80.37x | 1.29x | -340.83x | -.--% | 17.13B | |
| 293.42x | 14.97x | 101.88x | -.--% | 1,566B | |
| 21.76x | 0.82x | 6.85x | 1.32% | 117B | |
| 20.35x | 0.85x | 9.73x | 1.84% | 28.89B | |
| -5.92x | 3.5x | -12.08x | -.--% | 22B | |
| 106.8x | 0.56x | 18.94x | -.--% | 18.63B | |
| -4.64x | 0.94x | -8.41x | -.--% | 12.52B | |
| 74.19x | 0.63x | 31.42x | -.--% | 7.99B | |
| -2.34x | 5.34x | -8.97x | - | 7.7B | |
| -10.15x | 1.71x | -38.81x | -.--% | 7.56B | |
| Average | 41.31x | 3.06x | -24.03x | 0.35% | 180.58B | |
| Weighted average by Cap. | 256.78x | 13.15x | 85.67x | 0.12% |
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
- Equities
- XPEV Stock
- Valuation XPeng Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition