|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.12 USD | +2.79% |
|
-1.30% | +1.21% |
| 01-09 | Chinese automaker Xpeng touts AI pivot in face of fierce competition | RE |
| 01-05 | Hesai Technology Announces Plan to Double Annual Lidar Production Capacity at CES 2026 | CI |
Company Valuation: Li Auto Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 160,098 | 207,217 | 137,291 | 266,000 | 174,668 | 117,323 | 117,323 | - |
| Change | - | 29.43% | -33.75% | 93.75% | -34.34% | -32.83% | 0% | - |
| Enterprise Value (EV) 1 | 132,337 | 185,360 | 108,435 | 171,459 | 70,288 | 50,549 | 33,356 | 15,079 |
| Change | - | 40.07% | -41.5% | 58.12% | -59.01% | -28.08% | -34.01% | -54.79% |
| P/E ratio | -103x | -583x | -68x | 23.9x | 23.1x | 97.3x | 12.3x | 9.85x |
| PBR | 5.49x | 4.78x | 3.04x | 4.37x | 2.63x | 1.62x | 1.4x | 1.2x |
| PEG | - | 7.2x | -0x | -0x | -0.7x | -1.2x | 0x | 0.4x |
| Capitalization / Revenue | 16.9x | 7.67x | 3.03x | 2.15x | 1.21x | 1.04x | 0.73x | 0.61x |
| EV / Revenue | 14x | 6.86x | 2.39x | 1.38x | 0.49x | 0.45x | 0.21x | 0.08x |
| EV / EBITDA | -380x | -434x | -44.4x | 18.6x | 6.98x | 14.7x | 3.24x | 0.97x |
| EV / EBIT | -198x | -182x | -29.7x | 23.1x | 10x | -89.9x | 4.14x | 1.25x |
| EV / FCF | 53.7x | 37.9x | 48.1x | 3.88x | 8.57x | -2.48x | 1.37x | 0.49x |
| FCF Yield | 1.86% | 2.64% | 2.08% | 25.8% | 11.7% | -40.3% | 73.2% | 205% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.82 | -0.35 | -2.07 | 11.1 | 7.58 | 1.195 | 9.438 | 11.8 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9,457 | 27,010 | 45,287 | 123,851 | 144,460 | 112,884 | 161,713 | 192,247 |
| EBITDA 1 | -348.3 | -426.9 | -2,441 | 9,212 | 10,077 | 3,430 | 10,306 | 15,556 |
| EBIT 1 | -669.3 | -1,017 | -3,655 | 7,407 | 7,019 | -562.5 | 8,063 | 12,025 |
| Net income 1 | -792 | -321.5 | -2,012 | 11,704 | 8,032 | 1,338 | 9,342 | 12,741 |
| Net Debt 1 | -27,761 | -21,856 | -28,856 | -94,540 | -104,380 | -66,774 | -83,968 | -102,244 |
| Reference price 2 | 188.22 | 203.92 | 140.70 | 265.41 | 175.11 | 116.24 | 116.24 | 116.24 |
| Nbr of stocks (in thousands) | 850,594 | 1,016,174 | 975,752 | 1,002,213 | 997,503 | 1,009,319 | 1,009,319 | - |
| Announcement Date | 25/02/21 | 25/02/22 | 27/02/23 | 26/02/24 | 14/03/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 97.25x | 0.45x | 14.74x | -.--% | 16.82B | |
| 348.15x | 15.3x | 109.69x | -.--% | 1,480B | |
| 20.96x | 0.85x | 6.87x | 1.39% | 120B | |
| 22.03x | 1x | 11.55x | 1.71% | 32.64B | |
| -5.89x | 4.17x | -10.4x | -.--% | 23.56B | |
| -97.21x | 1.46x | -1685.07x | -.--% | 19.11B | |
| -4.33x | 0.98x | -8.5x | -.--% | 11.73B | |
| 82.28x | 0.72x | 35.93x | -.--% | 8.77B | |
| -2.44x | 5.45x | -9.11x | - | 8.02B | |
| 606.5x | - | - | - | 7.86B | |
| Average | 106.73x | 3.37x | -170.48x | 0.39% | 172.86B | |
| Weighted average by Cap. | 302.88x | 13.35x | 76.41x | 0.13% |
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
- LI Stock
- Valuation Li Auto 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