Li Auto Inc Relative Valuation - Li Auto Inc

Watchlist Manager

Watchlist

Price: 71.8 HKD 0.84% Market Closed

Market Cap: HK$153.7B

	Li Auto Inc HKEX:2015	CN

Multiples-Based Value

The Multiples-Based Value of one Li Auto Inc stock under the Base Case scenario is 69.57 HKD. Compared to the current market price of 71.8 HKD, Li Auto Inc is Overvalued by 3%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Overvaluation 3%

Multiples-Based Value

Price HK$71.8

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	Li Auto Inc HKEX:2015	144.9B HKD	1.1	113.6	-56.3	-56.3
US	Tesla Inc NASDAQ:TSLA	1.4T USD	14.3	356.5	119.6	271.2
JP	Toyota Motor Corp TSE:7203	42.4T JPY	0.8	11.5	7.7	11.8
CN	BYD Co Ltd SZSE:002594	926.8B CNY	1.1	28.5	28.3	28.3
DE	Mercedes Benz Group AG MIL:MBG	75.3B EUR	0.5	4.9	4.5	6.1
KR	Hyundai Motor Co KRX:005380	123.7T KRW	0.7	13.1	14.5	20.9
DE	Daimler AG XETRA:DAI	67.5B EUR	0.4	3.7	4	5.4
IT	Ferrari NV MIL:RACE	57.3B EUR	8	35.9	21.3	28
US	General Motors Co NYSE:GM	65.6B USD	0.4	20.6	7.7	52.3
DE	Bayerische Motoren Werke AG XETRA:BMW	48.1B EUR	0.4	6.6	5.4	10.8
DE	Mercedes-Benz Group AG XETRA:MBG	46.6B EUR	0.3	7.5	6.1	12.6

			Revenue Growth	P/S to Growth
CN	Li Auto Inc HKEX:2015	Average P/S: 2.5 1.1	16%	0.1
US	Tesla Inc NASDAQ:TSLA	14.3	14%	1
JP	Toyota Motor Corp TSE:7203	0.8	5%	0.2
CN	BYD Co Ltd SZSE:002594	1.1	13%	0.1
DE	Mercedes Benz Group AG MIL:MBG	0.5	3%	0.2
KR	Hyundai Motor Co KRX:005380	0.7	4%	0.2
DE	Daimler AG XETRA:DAI	0.4	N/A	N/A
IT	Ferrari NV MIL:RACE	8	7%	1.1
US	General Motors Co NYSE:GM	0.4	2%	0.2
DE	Bayerische Motoren Werke AG XETRA:BMW	0.4	3%	0.1
DE	Mercedes-Benz Group AG XETRA:MBG	0.3	-2%	N/A

			Earnings Growth	PEG
CN	Li Auto Inc HKEX:2015	Average P/E: 54.8 113.6	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	356.5	49%	7.3
JP	Toyota Motor Corp TSE:7203	11.5	0%	N/A
CN	BYD Co Ltd SZSE:002594	28.5	29%	1
DE	Mercedes Benz Group AG MIL:MBG	4.9	0%	N/A
KR	Hyundai Motor Co KRX:005380	13.1	15%	0.9
DE	Daimler AG XETRA:DAI	3.7	N/A	N/A
IT	Ferrari NV MIL:RACE	35.9	12%	3
US	General Motors Co NYSE:GM	20.6	61%	0.3
DE	Bayerische Motoren Werke AG XETRA:BMW	6.6	7%	0.9
DE	Mercedes-Benz Group AG XETRA:MBG	7.5	-9%	N/A

			EBITDA Growth	EV/EBITDA to Growth
CN	Li Auto Inc HKEX:2015	Average EV/EBITDA: 21.9 Negative Multiple: -56.3	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	119.6	36%	3.3
JP	Toyota Motor Corp TSE:7203	7.7	1%	7.7
CN	BYD Co Ltd SZSE:002594	28.3	74%	0.4
DE	Mercedes Benz Group AG MIL:MBG	4.5	4%	1.1
KR	Hyundai Motor Co KRX:005380	14.5	11%	1.3
DE	Daimler AG XETRA:DAI	4	N/A	N/A
IT	Ferrari NV MIL:RACE	21.3	8%	2.7
US	General Motors Co NYSE:GM	7.7	13%	0.6
DE	Bayerische Motoren Werke AG XETRA:BMW	5.4	3%	1.8
DE	Mercedes-Benz Group AG XETRA:MBG	6.1	-2%	N/A

			EBIT Growth	EV/EBIT to Growth
CN	Li Auto Inc HKEX:2015	Average EV/EBIT: 44.7 Negative Multiple: -56.3	N/A	N/A
US	Tesla Inc NASDAQ:TSLA	271.2	39%	7
JP	Toyota Motor Corp TSE:7203	11.8	N/A	N/A
CN	BYD Co Ltd SZSE:002594	28.3	17%	1.7
DE	Mercedes Benz Group AG MIL:MBG	6.1	3%	2
KR	Hyundai Motor Co KRX:005380	20.9	13%	1.6
DE	Daimler AG XETRA:DAI	5.4	N/A	N/A
IT	Ferrari NV MIL:RACE	28	8%	3.5
US	General Motors Co NYSE:GM	52.3	83%	0.6
DE	Bayerische Motoren Werke AG XETRA:BMW	10.8	10%	1.1
DE	Mercedes-Benz Group AG XETRA:MBG	12.6	-9%	N/A

Li Auto Inc
HKEX:2015

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Li Auto Inc Competitors

See Also

Company

Help

Tools

Stocks

Li Auto Inc HKEX:2015

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Li Auto Inc Competitors

See Also

Company

Help

Tools

Stocks

Li Auto Inc
HKEX:2015

Competitors Multiples
Li Auto Inc Competitors