|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.04 USD | +1.26% |
|
+7.25% | -11.32% |
Company Valuation: XPeng Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 214,855 | 269,661 | 58,738 | 97,202 | 81,858 | 117,566 | 117,566 | - |
| Change | - | 25.51% | -78.22% | 65.48% | -15.79% | 43.62% | 0% | - |
| Enterprise Value (EV) 1 | 183,662 | 233,768 | 51,925 | 85,615 | 73,546 | 98,731 | 91,233 | 82,978 |
| Change | - | 27.28% | -77.79% | 64.88% | -14.1% | 34.24% | -7.59% | -9.05% |
| P/E ratio | -38.6x | -54x | -6.43x | -8.68x | -14.1x | -82.7x | 82.8x | 28.3x |
| PBR | 12.5x | 6.23x | 1.6x | 2.68x | 2.61x | 3.93x | 3.82x | 3.52x |
| PEG | - | 3x | -0.1x | -0.7x | 0.3x | 1.1x | -0x | 0x |
| Capitalization / Revenue | 36.8x | 12.8x | 2.19x | 3.17x | 2x | 1.51x | 1.1x | 0.89x |
| EV / Revenue | 31.4x | 11.1x | 1.93x | 2.79x | 1.8x | 1.27x | 0.85x | 0.63x |
| EV / EBITDA | -47.6x | -40.7x | -7.12x | -9.75x | -18x | -780x | 26.7x | 11.8x |
| EV / EBIT | -55.7x | -35.5x | -5.96x | -7.86x | -11x | -32.9x | 297x | 23.2x |
| EV / FCF | -194x | -68.9x | -4.15x | -63.2x | -17.4x | 21x | 11.1x | 7.9x |
| FCF Yield | -0.51% | -1.45% | -24.1% | -1.58% | -5.76% | 4.75% | 9.01% | 12.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7.24 | -5.92 | -10.67 | -11.92 | -6.12 | -1.489 | 1.487 | 4.349 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,844 | 20,988 | 26,855 | 30,676 | 40,866 | 77,722 | 107,158 | 131,373 |
| EBITDA 1 | -3,856 | -5,742 | -7,295 | -8,782 | -4,085 | -126.5 | 3,416 | 7,059 |
| EBIT 1 | -3,297 | -6,579 | -8,706 | -10,889 | -6,658 | -3,003 | 307.1 | 3,576 |
| Net income 1 | -2,732 | -4,863 | -9,139 | -10,376 | -5,790 | -1,528 | 1,783 | 5,205 |
| Net Debt 1 | -31,192 | -35,893 | -6,814 | -11,587 | -8,313 | -18,835 | -26,332 | -34,588 |
| Reference price 2 | 279.62 | 319.73 | 68.56 | 103.46 | 86.28 | 123.15 | 123.15 | 123.15 |
| Nbr of stocks (in thousands) | 768,381 | 843,413 | 856,765 | 939,549 | 948,803 | 954,678 | 954,678 | - |
| Announcement Date | 3/8/21 | 3/28/22 | 3/17/23 | 3/19/24 | 3/18/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -82.68x | 1.27x | -780.19x | -.--% | 17.01B | |
| 305.3x | 15.28x | 104.53x | -.--% | 1,596B | |
| 21.2x | 0.81x | 6.86x | 1.37% | 116B | |
| 20.24x | 0.86x | 9.88x | 1.82% | 29.19B | |
| 109.33x | 0.59x | 19.8x | -.--% | 19.07B | |
| -4.63x | 3.2x | -7.97x | -.--% | 18.34B | |
| -4.6x | 0.95x | -8.31x | -.--% | 12.54B | |
| 75.14x | 0.64x | 31.95x | -.--% | 8.09B | |
| -2.38x | 5.36x | -8.97x | - | 7.81B | |
| -10.04x | 1.69x | -38.4x | -.--% | 7.47B | |
| Average | 42.69x | 3.07x | -67.08x | 0.35% | 183.15B | |
| Weighted average by Cap. | 268.21x | 13.47x | 84.42x | 0.12% |
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
- XPEV Stock
- Valuation XPeng Inc.
Select your edition
All financial news and data tailored to specific country editions
