NIO Inc
SGX:NIO

Watchlist Manager
NIO Inc Logo
NIO Inc
SGX:NIO
Watchlist
Price: 3.5 USD -0.57% Market Closed
Market Cap: 7.3B USD

Relative Value

The Relative Value of one NIO stock under the Base Case scenario is 11.1 USD. Compared to the current market price of 3.5 USD, NIO Inc is Undervalued by 68%.

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.

NIO Relative Value
Base Case
11.1 USD
Undervaluation 68%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
38
Median 3Y
1.6
Median 5Y
2.8
Industry
0.9
Forward
0.6
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-7.9
Industry
14.9
Forward
-3.1
vs History
85
vs Industry
10
Median 3Y
45.2
Median 5Y
55.8
Industry
8
vs History
90
vs Industry
31
Median 3Y
8.2
Median 5Y
10.9
Industry
15.4
vs History
vs Industry
10
Median 3Y
5.2
Median 5Y
6.4
Industry
1.6
vs History
87
vs Industry
50
Median 3Y
1.3
Median 5Y
2.4
Industry
1.1
Forward
0.6
vs History
88
vs Industry
20
Median 3Y
17.3
Median 5Y
24.4
Industry
4.7
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-8.2
Industry
9.2
Forward
-4.4
vs History
vs Industry
Median 3Y
-3
Median 5Y
-7.1
Industry
11.8
Forward
-2.9
vs History
74
vs Industry
14
Median 3Y
34.9
Median 5Y
44.6
Industry
8.5
vs History
vs Industry
Median 3Y
-32.5
Median 5Y
-29.8
Industry
13.8
vs History
93
vs Industry
32
Median 3Y
1.9
Median 5Y
3.6
Industry
1.1

Multiples Across Competitors

NIO Competitors Multiples
NIO Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
NIO Inc
SGX:NIO
7.9B USD 0.8 -2.3 -2.6 -2.3
US
Tesla Inc
NASDAQ:TSLA
1T USD 10.6 159.5 77.8 138.9
JP
Toyota Motor Corp
TSE:7203
32.4T JPY 0.7 6.8 5.6 8.2
CN
BYD Co Ltd
SZSE:002594
963B CNY 1.2 21.3 19.2 19.2
IT
Ferrari NV
MIL:RACE
79.3B EUR 11.5 50.1 30.6 40.8
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
Bayerische Motoren Werke AG
XETRA:BMW
47.7B EUR 0.3 7.2 5 9
DE
Volkswagen AG
XETRA:VOW
46.3B EUR 0.1 5 2.5 5.8
JP
Honda Motor Co Ltd
TSE:7267
7.6T JPY 0.4 9.1 5 8.1
DE
Mercedes-Benz Group AG
XETRA:MBG
44.3B EUR 0.3 5 4.8 7.9
P/E Multiple
Earnings Growth PEG
CN
NIO Inc
SGX:NIO
Average P/E: 27.3
Negative Multiple: -2.3
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
159.5
20%
8
JP
Toyota Motor Corp
TSE:7203
6.8
N/A N/A
CN
BYD Co Ltd
SZSE:002594
21.3
27%
0.8
IT
Ferrari NV
MIL:RACE
50.1
14%
3.6
DE
Mercedes Benz Group AG
MIL:MBG
4.9
0%
N/A
DE
Daimler AG
XETRA:DAI
3.7
N/A N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
7.2
6%
1.2
DE
V
Volkswagen AG
XETRA:VOW
5
20%
0.2
JP
Honda Motor Co Ltd
TSE:7267
9.1
N/A N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
5
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
NIO Inc
SGX:NIO
Average EV/EBITDA: 15.9
Negative Multiple: -2.6
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
77.8
23%
3.4
JP
Toyota Motor Corp
TSE:7203
5.6
-3%
N/A
CN
BYD Co Ltd
SZSE:002594
19.2
56%
0.3
IT
Ferrari NV
MIL:RACE
30.6
10%
3.1
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
DE
Daimler AG
XETRA:DAI
4
N/A N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
5
4%
1.2
DE
V
Volkswagen AG
XETRA:VOW
2.5
-4%
N/A
JP
Honda Motor Co Ltd
TSE:7267
5
4%
1.3
DE
Mercedes-Benz Group AG
XETRA:MBG
4.8
1%
4.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
NIO Inc
SGX:NIO
Average EV/EBIT: 24.9
Negative Multiple: -2.3
N/A N/A
US
Tesla Inc
NASDAQ:TSLA
138.9
27%
5.1
JP
Toyota Motor Corp
TSE:7203
8.2
N/A N/A
CN
BYD Co Ltd
SZSE:002594
19.2
27%
0.7
IT
Ferrari NV
MIL:RACE
40.8
12%
3.4
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
9
2%
4.5
DE
V
Volkswagen AG
XETRA:VOW
5.8
-3%
N/A
JP
Honda Motor Co Ltd
TSE:7267
8.1
N/A N/A
DE
Mercedes-Benz Group AG
XETRA:MBG
7.9
-3%
N/A