Accelerated NEV Adoption And In-house AI Will Redefine Mobility

AN

AnalystHighTarget

AnalystHighTarget

Not Invested

Consensus Narrative from 26 Analysts

Published

12 Apr 25

Updated

07 May 25

AnalystHighTarget's Fair Value

US$38.94

39.3% undervalued

04 Sep

US$23.65

1Y

29.2%

7D

1.3%

Loading

1Y

29.2%

7D

1.3%

Edit anytime before May 12 6:02 AM. Then post Updates to your followers.

Author's Valuation

US$38.9

39.3% undervalued

AnalystHighTarget Fair Value

Shared on07 May 25
Fair value Decreased 87%

AnalystHighTarget made no meaningful changes to valuation assumptions.

Shared on30 Apr 25
Fair value Decreased 0.51%

AnalystHighTarget made no meaningful changes to valuation assumptions.

Shared on23 Apr 25
Fair value Increased 5.78%

AnalystHighTarget made no meaningful changes to valuation assumptions.

Shared on16 Apr 25
Fair value Increased 588%

AnalystHighTarget made no meaningful changes to valuation assumptions.

AnalystHighTarget Fair Value

US$38.9

39.3% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

16.11%

Auto revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

11.85%

Calculation

CN¥28.45b

Earnings '28

x

14.52x

PE Ratio '28

=

CN¥413.08b

Market Cap '28

CN¥413.08b

Market Cap '28

/

1.03b

No. shares '28

=

CN¥400.82

Share Price '28

CN¥400.82 Share Price '28

Discounted to 2025 @ 12.69% p.a.

=

CN¥280.09

Fair Value '25

CN¥280.09 Fair Value '25

Converted to USD @ 0.1400 CNY/USD Exchange Rate

=

US$39.22

Fair Value '25