|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.78 USD | +5.58% |
|
+11.40% | +16.60% |
| May. 06 | Falling Oil Prices, Middle East Views Lift Asian Stock Markets | MT |
| May. 03 | Li Auto Delivers 34,085 Vehicles in April | MT |
Company Valuation: Li Auto Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 207,217 | 137,291 | 266,000 | 174,668 | 119,519 | 137,303 | - | - |
| Change | - | -33.75% | 93.75% | -34.34% | -31.57% | 14.88% | - | - |
| Enterprise Value (EV) 1 | 185,360 | 108,435 | 171,459 | 70,288 | 28,012 | 64,908 | 53,209 | 45,440 |
| Change | - | -41.5% | 58.12% | -59.01% | -60.15% | 131.71% | -18.02% | -14.6% |
| P/E ratio | -583x | -68x | 23.9x | 23.1x | 110x | 197x | 25.3x | 18.9x |
| PBR | 4.78x | 3.04x | 4.37x | 2.63x | 1.75x | 1.78x | 1.6x | 1.53x |
| PEG | - | -0x | -0x | -0.7x | -1.3x | -4.9x | 0x | 0.6x |
| Capitalization / Revenue | 7.67x | 3.03x | 2.15x | 1.21x | 1.06x | 1.07x | 0.89x | 0.81x |
| EV / Revenue | 6.86x | 2.39x | 1.38x | 0.49x | 0.25x | 0.51x | 0.35x | 0.27x |
| EV / EBITDA | -434x | -44.4x | 18.6x | 6.98x | 6.81x | 13.7x | 5.3x | 3.59x |
| EV / EBIT | -182x | -29.7x | 23.1x | 10x | -53.8x | -63.1x | 9.32x | 6.14x |
| EV / FCF | 37.9x | 48.1x | 3.88x | 8.57x | -2.19x | 6.46x | 5.9x | 3.6x |
| FCF Yield | 2.64% | 2.08% | 25.8% | 11.7% | -45.8% | 15.5% | 16.9% | 27.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.35 | -2.07 | 11.1 | 7.58 | 1.08 | 0.6457 | 5.029 | 6.751 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 27,010 | 45,287 | 123,851 | 144,460 | 112,313 | 127,982 | 154,217 | 170,385 |
| EBITDA 1 | -426.9 | -2,441 | 9,212 | 10,077 | 4,114 | 4,750 | 10,043 | 12,657 |
| EBIT 1 | -1,017 | -3,655 | 7,407 | 7,019 | -521.1 | -1,029 | 5,706 | 7,401 |
| Net income 1 | -321.5 | -2,012 | 11,704 | 8,032 | 1,124 | 1,785 | 6,336 | 7,976 |
| Net Debt 1 | -21,856 | -28,856 | -94,540 | -104,380 | -91,506 | -72,395 | -84,095 | -91,863 |
| Reference price 2 | 203.92 | 140.70 | 265.41 | 175.11 | 118.42 | 127.28 | 127.28 | 127.28 |
| Nbr of stocks (in thousands) | 1,016,174 | 975,752 | 1,002,213 | 997,503 | 1,009,319 | 1,078,733 | - | - |
| Announcement Date | 2/25/22 | 2/27/23 | 2/26/24 | 3/14/25 | 3/12/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 197.13x | 0.51x | 13.67x | -.--% | 20.22B | |
| 327.6x | 15.69x | 105.59x | -.--% | 1,628B | |
| 14.07x | 0.3x | 4.41x | 1.84% | 21.84B | |
| -5.17x | 2.93x | -10.2x | -.--% | 17.86B | |
| -86.79x | 0.88x | -636.63x | -.--% | 15.45B | |
| -24.41x | 0.85x | 16.36x | -.--% | 15.22B | |
| -3.09x | 3.13x | -14.94x | - | 9.55B | |
| -14.94x | 0.87x | -70.02x | -.--% | 6.56B | |
| 23.63x | - | - | - | 4.17B | |
| Average | 47.56x | 3.14x | -73.97x | 0.26% | 193.2B | |
| Weighted average by Cap. | 308.12x | 14.80x | 93.33x | 0.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- LI Stock
- Valuation Li Auto Inc.
Select your edition
All financial news and data tailored to specific country editions
