Xpeng Inc banner

Relative Value

The Relative Value of one XPNGF stock under the Base Case scenario is 14.69 USD. Compared to the current market price of 9.33 USD, Xpeng Inc is Undervalued by 36%.

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.

XPNGF Relative Value
Base Case
14.69 USD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

XPNGF Competitors Multiples
Xpeng 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
Xpeng Inc
OTC:XPNGF
17B USD 1.7 -40.9 -49.7 -25
US
Tesla Inc
NASDAQ:TSLA
1.5T USD 14.4 359 136.3 309.2
JP
Toyota Motor Corp
TSE:7203
49.2T JPY 1 10.6 8.5 12.9
CN
BYD Co Ltd
SZSE:002594
823B CNY 1 21.5 20.8 20.8
KR
Hyundai Motor Co
KRX:005380
134.3T KRW 0.7 12.6 14.2 19.2
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
US
General Motors Co
NYSE:GM
74.3B USD 0.4 23.1 8.2 55.5
IT
Ferrari NV
MIL:RACE
60.8B EUR 8.5 37.8 22.9 30.2
DE
Bayerische Motoren Werke AG
XETRA:BMW
54.9B EUR 0.4 7.9 5.4 10.1
DE
Mercedes-Benz Group AG
XETRA:MBG
52.2B EUR 0.4 8.3 6.5 13.4
P/E Multiple
Earnings Growth PEG
CN
Xpeng Inc
OTC:XPNGF
Average P/E: 48.9
Negative Multiple: -40.9
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
359
38%
9.4
JP
Toyota Motor Corp
TSE:7203
10.6
0%
N/A
CN
BYD Co Ltd
SZSE:002594
21.5
15%
1.4
KR
Hyundai Motor Co
KRX:005380
12.6
3%
4.2
DE
Mercedes Benz Group AG
MIL:MBG
4.9
0%
N/A
DE
Daimler AG
XETRA:DAI
3.7
N/A N/A
US
General Motors Co
NYSE:GM
23.1
62%
0.4
IT
Ferrari NV
MIL:RACE
37.8
11%
3.4
DE
Bayerische Motoren Werke AG
XETRA:BMW
7.9
2%
3.9
DE
Mercedes-Benz Group AG
XETRA:MBG
8.3
-7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xpeng Inc
OTC:XPNGF
Average EV/EBITDA: 23.1
Negative Multiple: -49.7
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
136.3
47%
2.9
JP
Toyota Motor Corp
TSE:7203
8.5
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
20.8
46%
0.5
KR
Hyundai Motor Co
KRX:005380
14.2
3%
4.7
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
US
General Motors Co
NYSE:GM
8.2
16%
0.5
IT
Ferrari NV
MIL:RACE
22.9
8%
2.9
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.4
4%
1.4
DE
Mercedes-Benz Group AG
XETRA:MBG
6.5
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xpeng Inc
OTC:XPNGF
Average EV/EBIT: 48.3
Negative Multiple: -25
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
309.2
64%
4.8
JP
Toyota Motor Corp
TSE:7203
12.9
N/A N/A
CN
BYD Co Ltd
SZSE:002594
20.8
13%
1.6
KR
Hyundai Motor Co
KRX:005380
19.2
0%
N/A
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
US
General Motors Co
NYSE:GM
55.5
80%
0.7
IT
Ferrari NV
MIL:RACE
30.2
10%
3
DE
Bayerische Motoren Werke AG
XETRA:BMW
10.1
1%
10.1
DE
Mercedes-Benz Group AG
XETRA:MBG
13.4
-6%
N/A