NIO to Drive 23% Revenue Growth with Battery Innovations

KGarner789

Not Invested

Community Contributor

Published

21 Dec 24

Updated

02 Jan 25

KGarner789's Fair Value

US$6.24

22.0% undervalued

02 Jan

US$4.87

19.7%

-0.8%

Author's Valuation

US$6.2

22.0% undervalued

KGarner789's Fair Value

Narrative

Updates0

KGarner789'sFair Value

US$6.2

22.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

18.35%

Auto revenue growth rate

0.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

13.58%

Calculation

CN¥11.01b

Earnings '29

15.19x

PE Ratio '29

CN¥167.29b

Market Cap '29

CN¥167.29b

Market Cap '29

1.99b

No. shares '29

CN¥84.17

Share Price '29

CN¥84.17 Share Price '29

Discounted to 2024 @ 12.58% p.a.

CN¥46.54

Fair Value '24

CN¥46.54 Fair Value '24

Converted to USD @ 0.1371 CNY/USD Exchange Rate

US$6.38

Fair Value '24