|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.22 USD | +0.22% |
|
-15.67% | -4.02% |
| 05-20 | China's Xpeng launches 'future-facing' SUV to drive upmarket sales | RE |
| 05-19 | Arteris Says Li Auto Using Its Technology for Smart Cars | MT |
Company Valuation: Li Auto Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 207,217 | 137,291 | 266,000 | 174,668 | 119,519 | 112,347 | - | - |
| Change | - | -33.75% | 93.75% | -34.34% | -31.57% | -6% | - | - |
| Enterprise Value (EV) 1 | 185,360 | 108,435 | 171,459 | 70,288 | 28,012 | 39,912 | 28,252 | 20,484 |
| Change | - | -41.5% | 58.12% | -59.01% | -60.15% | 42.48% | -29.21% | -27.5% |
| P/E ratio | -583x | -68x | 23.9x | 23.1x | 110x | 170x | 21.9x | 16.3x |
| PBR | 4.78x | 3.04x | 4.37x | 2.63x | 1.75x | 1.53x | 1.38x | 1.32x |
| PEG | - | -0x | -0x | -0.7x | -1.3x | -4.2x | 0x | 0.5x |
| Capitalization / Revenue | 7.67x | 3.03x | 2.15x | 1.21x | 1.06x | 0.88x | 0.73x | 0.66x |
| EV / Revenue | 6.86x | 2.39x | 1.38x | 0.49x | 0.25x | 0.31x | 0.18x | 0.12x |
| EV / EBITDA | -434x | -44.4x | 18.6x | 6.98x | 6.81x | 8.18x | 2.75x | 1.63x |
| EV / EBIT | -182x | -29.7x | 23.1x | 10x | -53.8x | -38.5x | 4.95x | 2.77x |
| EV / FCF | 37.9x | 48.1x | 3.88x | 8.57x | -2.19x | 3.97x | 3.13x | 1.62x |
| FCF Yield | 2.64% | 2.08% | 25.8% | 11.7% | -45.8% | 25.2% | 31.9% | 61.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.35 | -2.07 | 11.1 | 7.58 | 1.08 | 0.6457 | 5.029 | 6.751 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27,010 | 45,287 | 123,851 | 144,460 | 112,313 | 128,005 | 154,217 | 170,385 |
| EBITDA 1 | -426.9 | -2,441 | 9,212 | 10,077 | 4,114 | 4,881 | 10,276 | 12,531 |
| EBIT 1 | -1,017 | -3,655 | 7,407 | 7,019 | -521.1 | -1,036 | 5,704 | 7,401 |
| Net income 1 | -321.5 | -2,012 | 11,704 | 8,032 | 1,124 | 1,785 | 6,336 | 7,976 |
| Net Debt 1 | -21,856 | -28,856 | -94,540 | -104,380 | -91,506 | -72,435 | -84,095 | -91,863 |
| Reference price 2 | 203.92 | 140.70 | 265.41 | 175.11 | 118.42 | 110.05 | 110.05 | 110.05 |
| Nbr of stocks (in thousands) | 1,016,174 | 975,752 | 1,002,213 | 997,503 | 1,009,319 | 1,020,872 | - | - |
| Announcement Date | 25/02/22 | 27/02/23 | 26/02/24 | 14/03/25 | 12/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 170.44x | 0.31x | 8.18x | -.--% | 16.52B | |
| 17.98x | 0.92x | 6.65x | 0.6% | 117B | |
| 18.68x | 0.17x | 2.42x | 0.86% | 19.79B | |
| -5.09x | 2.89x | -10.06x | -.--% | 17.57B | |
| -81.43x | 0.8x | 557.14x | -.--% | 14.48B | |
| -22.47x | 0.78x | 15.15x | -.--% | 13.99B | |
| -2.72x | 2.98x | -14.03x | - | 8.42B | |
| 15.21x | 0.27x | 6.38x | -.--% | 7.72B | |
| -13.87x | 0.76x | -61.01x | -.--% | 6.08B | |
| Average | 10.75x | 1.10x | 56.76x | 0.18% | 24.57B | |
| Weighted average by Cap. | 16.77x | 1.00x | 38.97x | 0.41% |
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