|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.25 HKD | +0.79% |
|
-0.87% | -35.41% |
| 06-25 | China seeks Austria's help in easing China-EU tensions | RE |
| 06-24 | Xpeng Launches New Model in Israel | 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 | 84,338 | - | - |
| Change | - | -78.22% | 65.48% | -15.79% | 65.43% | -37.72% | - | - |
| Enterprise Value (EV) 1 | 233,768 | 51,925 | 85,615 | 73,546 | 130,796 | 61,629 | 61,147 | 54,921 |
| Change | - | -77.79% | 64.88% | -14.1% | 77.84% | -52.88% | -0.78% | -10.18% |
| P/E | -54x | -6.43x | -8.68x | -14.1x | -118x | -27.4x | 59.8x | 23.6x |
| PBR | 6.23x | 1.6x | 2.68x | 2.61x | 4.45x | 2.91x | 2.8x | 2.64x |
| PEG | - | -0.1x | -0.7x | 0.3x | 1.5x | -0x | -0x | 0x |
| Capitalization / Revenue | 12.8x | 2.19x | 3.17x | 2x | 1.77x | 0.92x | 0.72x | 0.63x |
| EV / Revenue | 11.1x | 1.93x | 2.79x | 1.8x | 1.7x | 0.67x | 0.52x | 0.41x |
| EV / EBITDA | -40.7x | -7.12x | -9.75x | -18x | 604x | -115x | 16.1x | 8.67x |
| EV / EBIT | -35.5x | -5.96x | -7.86x | -11x | -47.2x | -19x | 111x | 17.6x |
| EV / FCF | -68.9x | -4.15x | -63.2x | -17.4x | 25.6x | -8.64x | 10.6x | 9.4x |
| FCF Yield | -1.45% | -24.1% | -1.58% | -5.76% | 3.9% | -11.6% | 9.46% | 10.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.92 | -10.67 | -11.92 | -6.12 | -1.2 | -3.215 | 1.474 | 3.745 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,988 | 26,855 | 30,676 | 40,866 | 76,720 | 92,148 | 117,173 | 134,627 |
| EBITDA 1 | -5,742 | -7,295 | -8,782 | -4,085 | 216.5 | -536.1 | 3,794 | 6,333 |
| EBIT 1 | -6,579 | -8,706 | -10,889 | -6,658 | -2,771 | -3,244 | 551.4 | 3,121 |
| Net income 1 | -4,863 | -9,139 | -10,376 | -5,790 | -1,139 | -2,403 | 1,790 | 3,882 |
| Net Debt 1 | -35,893 | -6,814 | -11,587 | -8,313 | -4,621 | -22,710 | -23,192 | -29,417 |
| Reference price 2 | 319.73 | 68.56 | 103.46 | 86.28 | 141.85 | 88.21 | 88.21 | 88.21 |
| Nbr of stocks (in thousands) | 843,413 | 856,765 | 939,549 | 948,803 | 954,674 | 956,129 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 294.97x | 14.47x | 96.14x | -.--% | 1,527B | |
| 16.55x | 0.75x | 5.47x | 0.64% | 108B | |
| -6.88x | 3.83x | -13.78x | -.--% | 24.66B | |
| 14.92x | -0.02x | -0.3x | 1.15% | 14.82B | |
| -41.95x | 0.44x | 7x | -.--% | 11.96B | |
| -55.5x | 0.16x | 4.86x | -.--% | 11.95B | |
| -1.97x | 2.87x | -7.53x | - | 7.08B | |
| 12.62x | 0.18x | 4.46x | -.--% | 6.41B | |
| Average | 29.10x | 2.84x | 12.04x | 0.26% | 213.96B | |
| Weighted average by Cap. | 263.56x | 13.03x | 85.98x | 0.05% |
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
- 9868 Stock
- Valuation XPeng Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
