|
Real-time Estimate
Cboe BZX
10:10:40 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 11.38 USD | -6.60% |
|
-6.72% | -43.89% |
| 09:55am | XPeng Shares Fall After Q2 Miss | MT |
| 09:18am | Xpeng forecast disappoints as China EV competition heats up | RE |
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 | 78,420 | - | - |
| Change | - | -78.22% | 65.48% | -15.79% | 65.43% | -42.09% | - | - |
| Enterprise Value (EV) 1 | 233,768 | 51,925 | 85,615 | 73,546 | 130,796 | 55,897 | 55,820 | 49,887 |
| Change | - | -77.79% | 64.88% | -14.1% | 77.84% | -57.26% | -0.14% | -10.63% |
| P/E | -54x | -6.43x | -8.68x | -14.1x | -118x | -23.7x | 48.8x | 21.3x |
| PBR | 6.23x | 1.6x | 2.68x | 2.61x | 4.45x | 2.76x | 2.68x | 2.47x |
| PEG | - | -0.1x | -0.7x | 0.3x | 1.5x | -0x | -0x | 0x |
| Capitalization / Revenue | 12.8x | 2.19x | 3.17x | 2x | 1.77x | 0.85x | 0.67x | 0.58x |
| EV / Revenue | 11.1x | 1.93x | 2.79x | 1.8x | 1.7x | 0.61x | 0.48x | 0.37x |
| EV / EBITDA | -40.7x | -7.12x | -9.75x | -18x | 604x | -82.9x | 15.4x | 8x |
| EV / EBIT | -35.5x | -5.96x | -7.86x | -11x | -47.2x | -16.6x | 109x | 15.1x |
| EV / FCF | -68.9x | -4.15x | -63.2x | -17.4x | 25.6x | -7.84x | 9.65x | 8.53x |
| FCF Yield | -1.45% | -24.1% | -1.58% | -5.76% | 3.9% | -12.8% | 10.4% | 11.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.92 | -10.67 | -11.92 | -6.12 | -1.2 | -3.454 | 1.678 | 3.852 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,988 | 26,855 | 30,676 | 40,866 | 76,720 | 92,299 | 116,538 | 134,597 |
| EBITDA 1 | -5,742 | -7,295 | -8,782 | -4,085 | 216.5 | -674.3 | 3,627 | 6,240 |
| EBIT 1 | -6,579 | -8,706 | -10,889 | -6,658 | -2,771 | -3,361 | 511.4 | 3,307 |
| Net income 1 | -4,863 | -9,139 | -10,376 | -5,790 | -1,139 | -2,546 | 1,783 | 3,850 |
| Net Debt 1 | -35,893 | -6,814 | -11,587 | -8,313 | -4,621 | -22,523 | -22,600 | -28,533 |
| Reference price 2 | 319.73 | 68.56 | 103.46 | 86.28 | 141.85 | 81.95 | 81.95 | 81.95 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -23.72x | 0.61x | -82.9x | -.--% | 11.67B | |
| 337.53x | 13.3x | 96.06x | -.--% | 1,433B | |
| 18.78x | 0.81x | 5.78x | 0.5% | 116B | |
| -6.97x | 3.59x | -13.92x | -.--% | 24.57B | |
| -54.99x | 0.2x | 6.1x | -.--% | 12.8B | |
| 76x | 0.11x | 2.52x | 0.13% | 12.79B | |
| -40x | 0.42x | 6.76x | -.--% | 11.59B | |
| 14.78x | 0.27x | 6.6x | -.--% | 7.75B | |
| -2.03x | 2.89x | -7.64x | - | 7.28B | |
| Average | 35.49x | 2.47x | 2.15x | 0.08% | 182B | |
| Weighted average by Cap. | 296.31x | 11.77x | 83.77x | 0.04% |
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
