|
Market Closed -
Hong Kong S.E.
04:08:09 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 41.18 HKD | +1.88% |
|
-2.65% | -48.10% |
| 09-08 | 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 | 66,371 | - | - |
| Change | - | -78.22% | 65.48% | -15.79% | 65.43% | -50.99% | - | - |
| Enterprise Value (EV) 1 | 233,768 | 51,925 | 85,615 | 73,546 | 130,796 | 51,561 | 48,300 | 43,651 |
| Change | - | -77.79% | 64.88% | -14.1% | 77.84% | -60.58% | -6.32% | -9.63% |
| P/E | -54x | -6.43x | -8.68x | -14.1x | -118x | -19.5x | 282x | 27.3x |
| PBR | 6.23x | 1.6x | 2.68x | 2.61x | 4.45x | 2.46x | 2.39x | 2.27x |
| PEG | - | -0.1x | -0.7x | 0.3x | 1.5x | -0x | -3x | 0x |
| Capitalization / Revenue | 12.8x | 2.19x | 3.17x | 2x | 1.77x | 0.76x | 0.59x | 0.5x |
| EV / Revenue | 11.1x | 1.93x | 2.79x | 1.8x | 1.7x | 0.59x | 0.43x | 0.33x |
| EV / EBITDA | -40.7x | -7.12x | -9.75x | -18x | 604x | -38.6x | 22x | 8.26x |
| EV / EBIT | -35.5x | -5.96x | -7.86x | -11x | -47.2x | -11.8x | -66.5x | 24.9x |
| EV / FCF | -68.9x | -4.15x | -63.2x | -17.4x | 25.6x | -7.6x | 8.17x | 6.86x |
| FCF Yield | -1.45% | -24.1% | -1.58% | -5.76% | 3.9% | -13.1% | 12.2% | 14.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.92 | -10.67 | -11.92 | -6.12 | -1.2 | -3.559 | 0.2463 | 2.544 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,988 | 26,855 | 30,676 | 40,866 | 76,720 | 87,096 | 112,119 | 131,726 |
| EBITDA 1 | -5,742 | -7,295 | -8,782 | -4,085 | 216.5 | -1,337 | 2,196 | 5,288 |
| EBIT 1 | -6,579 | -8,706 | -10,889 | -6,658 | -2,771 | -4,356 | -726.4 | 1,753 |
| Net income 1 | -4,863 | -9,139 | -10,376 | -5,790 | -1,139 | -3,865 | 144.7 | 2,646 |
| 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 | 69.36 | 69.36 | 69.36 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 333.08x | 13.1x | 94.21x | -.--% | 1,414B | |
| 16.15x | 0.83x | 5.66x | 1.53% | 105B | |
| -6.24x | 3.26x | -12.74x | -.--% | 22.05B | |
| -24.05x | 0.21x | -29.23x | -.--% | 11.8B | |
| 68.5x | 0.51x | 13.89x | 0.12% | 11.5B | |
| -19.49x | 0.59x | -38.56x | -.--% | 9.9B | |
| -26.2x | 0.34x | 5.69x | -.--% | 8.96B | |
| -2.04x | 2.89x | -7.64x | - | 7.3B | |
| 15.21x | 0.15x | 3.77x | -.--% | 6.35B | |
| Average | 39.44x | 2.43x | 3.89x | 0.21% | 177.44B | |
| Weighted average by Cap. | 296.06x | 11.73x | 83.28x | 0.1% |
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.
Select your edition
All financial news and data tailored to specific country editions
