Li Auto Inc
NASDAQ:LI

Watchlist Manager
Li Auto Inc Logo
Li Auto Inc
NASDAQ:LI
Watchlist
Price: 17.25 USD 1.89% Market Closed
Market Cap: 18.4B USD

Relative Value

The Relative Value of one LI stock under the Base Case scenario is hidden USD. Compared to the current market price of 17.25 USD, Li Auto Inc is hidden .

Relative 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.

LI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
35
Median 3Y
1.4
Median 5Y
2.5
Industry
0.9
Forward
1
vs History
25
vs Industry
23
Median 3Y
22.1
Median 5Y
17.5
Industry
18.5
Forward
23.8
vs History
67
vs Industry
29
Median 3Y
10.2
Median 5Y
11.8
Industry
8.7
vs History
67
vs Industry
26
Median 3Y
10.5
Median 5Y
14.8
Industry
16.1
vs History
94
vs Industry
23
Median 3Y
2.9
Median 5Y
3.4
Industry
1.6
vs History
94
vs Industry
58
Median 3Y
0.7
Median 5Y
1.6
Industry
1.2
Forward
0.2
vs History
94
vs Industry
54
Median 3Y
3.7
Median 5Y
7.8
Industry
5
vs History
54
vs Industry
20
Median 3Y
10.8
Median 5Y
8.2
Industry
8.5
Forward
4.4
vs History
47
vs Industry
26
Median 3Y
11.7
Median 5Y
7.1
Industry
11.6
Forward
10.9
vs History
94
vs Industry
54
Median 3Y
4.7
Median 5Y
6.7
Industry
8.3
vs History
92
vs Industry
37
Median 3Y
4.7
Median 5Y
9.4
Industry
10.3
vs History
27
vs Industry
1
Median 3Y
7.1
Median 5Y
8.9
Industry
1.1

Multiples Across Competitors

LI Competitors Multiples
Li Auto Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Li Auto Inc
NASDAQ:LI
137.4B USD 1 26.6 5.3 7.8
US
Tesla Inc
NASDAQ:TSLA
1.5T USD 15.2 276.5 130.7 291.9
JP
Toyota Motor Corp
TSE:7203
43.7T JPY 0.9 9.4 7.7 11.6
CN
BYD Co Ltd
SZSE:002594
890.9B CNY 1.1 23.2 22.4 22.4
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
US
General Motors Co
NYSE:GM
75.6B USD 0.4 15.7 6.5 16.6
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
IT
Ferrari NV
MIL:RACE
61.1B EUR 8.8 38.3 23.5 31.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
58.7B EUR 0.4 8.4 5.6 10.5
DE
Mercedes-Benz Group AG
XETRA:MBG
54.8B EUR 0.4 8.8 6.7 13.8
DE
Volkswagen AG
XETRA:VOW
53.9B EUR 0.2 8.1 2.6 6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Li Auto Inc
NASDAQ:LI
Average EV/EBITDA: 19.9
5.3
19%
0.3
US
Tesla Inc
NASDAQ:TSLA
130.7
13%
10.1
JP
Toyota Motor Corp
TSE:7203
7.7
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
22.4
46%
0.5
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
US
General Motors Co
NYSE:GM
6.5
-9%
N/A
DE
Daimler AG
XETRA:DAI
4
N/A N/A
IT
Ferrari NV
MIL:RACE
23.5
8%
2.9
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.6
4%
1.4
DE
Mercedes-Benz Group AG
XETRA:MBG
6.7
-2%
N/A
DE
V
Volkswagen AG
XETRA:VOW
2.6
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Li Auto Inc
NASDAQ:LI
Average EV/EBIT: 38.6
7.8
15%
0.5
US
Tesla Inc
NASDAQ:TSLA
291.9
9%
32.4
JP
Toyota Motor Corp
TSE:7203
11.6
N/A N/A
CN
BYD Co Ltd
SZSE:002594
22.4
13%
1.7
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
US
General Motors Co
NYSE:GM
16.6
0%
N/A
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
IT
Ferrari NV
MIL:RACE
31.1
10%
3.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
10.5
1%
10.5
DE
Mercedes-Benz Group AG
XETRA:MBG
13.8
-6%
N/A
DE
V
Volkswagen AG
XETRA:VOW
6.9
-4%
N/A