NIO Inc banner

DCF Value

The DCF Value for NIO Inc (N3I) under the Base Case is 7.737 EUR. Compared with the current market price of 2.825 EUR, the stock appears Undervalued by 63% .

Key assumptions
N3I DCF Value
Base Case
€7.737
Undervaluation 63%
DCF Value
Price €2.825
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time