Valuation NIO Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:55:27 18/09/2026 BST			5-day change	1st Jan Change
3.180 ^EUR	+1.11%		+0.63%	-32.70%

09-11	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading	MT
09-03	Asian Equities Traded in the US as American Depositary Receipts Slightly Higher in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	320,103	111,124	133,772	66,096	88,263	61,388	-	-
Change	-	-65.29%	20.38%	-50.59%	33.54%	-30.45%	-	-
Enterprise Value (EV) ¹	282,681	88,228	106,892	63,937	86,219	44,454	33,342	23,022
Change	-	-68.79%	21.15%	-40.18%	34.85%	-48.44%	-25%	-30.95%
P/E	-29.9x	-7.56x	-5.17x	-2.89x	-5.21x	-26.8x	60.2x	13.9x
PBR	9.53x	4.61x	4.28x	11x	19.5x	8.13x	6.72x	4.39x
PEG	-	-0.2x	-0.1x	0.3x	0.1x	0.3x	-0x	0x
Capitalization / Revenue	8.86x	2.26x	2.41x	1.01x	1.01x	0.48x	0.4x	0.35x
EV / Revenue	7.82x	1.79x	1.92x	0.97x	0.99x	0.35x	0.22x	0.13x
EV / EBITDA	-101x	-8.41x	-6.32x	-4.54x	-12.5x	5.86x	3.03x	1.62x
EV / EBIT	-62.9x	-5.64x	-5.27x	-3.21x	-6.14x	-37.3x	22.5x	5.73x
EV / FCF	-134x	-8.14x	-6.8x	-3.76x	-28.1x	8.05x	3.43x	2.95x
FCF Yield	-0.75%	-12.3%	-14.7%	-26.6%	-3.56%	12.4%	29.1%	34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-6.72	-8.89	-12.44	-11.03	-6.85	-0.9167	0.4072	1.769
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	36,136	49,269	55,618	65,732	87,488	127,924	154,032	173,293
EBITDA ¹	-2,788	-10,492	-16,908	-14,070	-6,895	7,584	10,993	14,206
EBIT ¹	-4,496	-15,641	-20,286	-19,946	-14,041	-1,192	1,479	4,020
Net income ¹	-10,572	-14,559	-21,147	-22,658	-15,571	-2,192	780.2	3,549
Net Debt ¹	-37,422	-22,896	-26,881	-2,159	-2,044	-16,934	-28,046	-38,366
Reference price ²	201.25	67.25	64.31	31.82	35.67	24.53	24.53	24.53
Nbr of stocks (in thousands)	1,590,573	1,652,453	2,079,974	2,076,918	2,474,328	2,502,715	-	-
Announcement Date	24/03/22	01/03/23	05/03/24	21/03/25	10/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESLA, INC.	338.84x	13.33x	95.87x	-.--%	1,439B
BYD COMPANY LIMITED	16.61x	0.84x	5.73x	1.49%	106B
RIVIAN AUTOMOTIVE, INC.	-6.15x	3.21x	-12.55x	-.--%	21.68B
SERES GROUP CO.,LTD	71.01x	0.06x	1.51x	0.11%	11.94B
LI AUTO INC.	-24.25x	0.22x	-30.03x	-.--%	11.91B
XPENG INC.	-20x	0.61x	-39.87x	-.--%	10.16B
NIO INC.	-26.76x	0.35x	5.86x	-.--%	9.16B
VINFAST AUTO LTD.	-2.11x	2.94x	-7.77x	-	7.56B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	16.3x	0.19x	4.83x	-.--%	6.75B
Average	40.39x	2.42x	2.62x	0.2%	180.46B
Weighted average by Cap.	301.30x	11.93x	84.69x	0.1%