Xpeng Inc
NYSE:XPEV

Watchlist Manager
Xpeng Inc Logo
Xpeng Inc
NYSE:XPEV
Watchlist
Price: 19.76 USD 5.84% Market Closed
Market Cap: 18.8B USD

Relative Value

The Relative Value of one XPEV stock under the Base Case scenario is 28.53 USD. Compared to the current market price of 19.76 USD, Xpeng Inc is Undervalued by 31%.

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.

XPEV Relative Value
Base Case
28.53 USD
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
18
Median 3Y
2.7
Median 5Y
3.2
Industry
0.8
Forward
1.7
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-18.1
Industry
12.6
Forward
-62
vs History
vs Industry
5
Median 3Y
-52.1
Median 5Y
-249.5
Industry
7.6
vs History
vs Industry
10
Median 3Y
-23.9
Median 5Y
-38.4
Industry
13.1
vs History
38
vs Industry
14
Median 3Y
2.6
Median 5Y
3.8
Industry
1.5
vs History
47
vs Industry
18
Median 3Y
2.2
Median 5Y
2.9
Industry
1
Forward
1.5
vs History
57
vs Industry
9
Median 3Y
17.8
Median 5Y
23.8
Industry
4.9
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-13.5
Industry
8.1
Forward
-93.3
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-14.8
Industry
10.8
Forward
-35.4
vs History
vs Industry
6
Median 3Y
-46.2
Median 5Y
-220.4
Industry
8.3
vs History
vs Industry
Median 3Y
-26.4
Median 5Y
-31.4
Industry
9.8
vs History
50
vs Industry
10
Median 3Y
2.1
Median 5Y
3.6
Industry
1

Multiples Across Competitors

XPEV Competitors Multiples
Xpeng Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xpeng Inc
NYSE:XPEV
18.8B USD 3.3 -23.6 -33.7 -21.4
US
Tesla Inc
NASDAQ:TSLA
924.8B USD 9.7 145.2 70.6 126.1
JP
Toyota Motor Corp
TSE:7203
36.4T JPY 0.8 7.1 6.6 9.6
CN
BYD Co Ltd
SZSE:002594
1T CNY 1.2 22.8 20.4 20.4
IT
Ferrari NV
MIL:RACE
79.1B EUR 11.9 52 31.7 42.9
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
DE
Volkswagen AG
XETRA:VOW
49.2B EUR 0.2 4.6 1.8 4.2
DE
Mercedes-Benz Group AG
XETRA:MBG
47.4B EUR 0.3 4.6 5 7.7
DE
Bayerische Motoren Werke AG
XETRA:BMW
46.8B EUR 0.3 6.4 4.6 8.1
JP
Honda Motor Co Ltd
TSE:7267
6.9T JPY 0.3 6.6 3.9 5.8
P/E Multiple
Earnings Growth PEG
CN
Xpeng Inc
NYSE:XPEV
Average P/E: 25.8
Negative Multiple: -23.6
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
145.2
24%
6.1
JP
Toyota Motor Corp
TSE:7203
7.1
-4%
N/A
CN
BYD Co Ltd
SZSE:002594
22.8
27%
0.8
IT
Ferrari NV
MIL:RACE
52
14%
3.7
DE
Mercedes Benz Group AG
MIL:MBG
4.9
0%
N/A
DE
Daimler AG
XETRA:DAI
3.7
N/A N/A
DE
V
Volkswagen AG
XETRA:VOW
4.6
20%
0.2
DE
Mercedes-Benz Group AG
XETRA:MBG
4.6
0%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
6.4
6%
1.1
JP
Honda Motor Co Ltd
TSE:7267
6.6
6%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xpeng Inc
NYSE:XPEV
Average EV/EBITDA: 15.3
Negative Multiple: -33.7
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
70.6
29%
2.4
JP
Toyota Motor Corp
TSE:7203
6.6
0%
N/A
CN
BYD Co Ltd
SZSE:002594
20.4
55%
0.4
IT
Ferrari NV
MIL:RACE
31.7
11%
2.9
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
DE
V
Volkswagen AG
XETRA:VOW
1.8
-2%
N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
5
5%
1
DE
Bayerische Motoren Werke AG
XETRA:BMW
4.6
6%
0.8
JP
Honda Motor Co Ltd
TSE:7267
3.9
1%
3.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xpeng Inc
NYSE:XPEV
Average EV/EBIT: 23.6
Negative Multiple: -21.4
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
126.1
27%
4.7
JP
Toyota Motor Corp
TSE:7203
9.6
N/A N/A
CN
BYD Co Ltd
SZSE:002594
20.4
26%
0.8
IT
Ferrari NV
MIL:RACE
42.9
12%
3.6
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
DE
V
Volkswagen AG
XETRA:VOW
4.2
-2%
N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
7.7
-1%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
8.1
2%
4
JP
Honda Motor Co Ltd
TSE:7267
5.8
N/A N/A