logo
NIO logo
NIO
NIO

Smart EV Models And Cost Savings Will Drive Global Markets

AN
Consensus Narrative from 25 Analysts
Published
26 Jan 25
Updated
26 Mar 25
Share
AnalystConsensusTarget's Fair Value
US$5.67
33.9% undervalued intrinsic discount
26 Mar
US$3.75
Loading
1Y
-19.2%
7D
-14.4%

Author's Valuation

US$5.7

33.9% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Product cycle expansion and strategic partnerships are expected to drive revenue growth and market penetration across diverse segments, enhancing sales and customer loyalty.
  • Optimizing supply chains and investing in AI technology may boost margins, differentiate products, and support ambitious sales volume goals globally.
  • Rising costs and competition, along with supply chain and cash flow volatility, could affect NIO's margins, efficiency, and overall profitability.

Catalysts

About NIO
    Designs, develops, manufactures, and sells smart electric vehicles in China.
What are the underlying business or industry changes driving this perspective?
  • NIO's entry into a new product cycle with the launch of multiple smart EV models under its three distinct brands—NIO, ONVO, and Firefly—could drive future revenue growth through portfolio expansion and market penetration across different price segments.
  • The company's efforts to optimize its supply chain and reduce costs are expected to improve vehicle margins starting in Q2, potentially boosting net margins as well.
  • Expansion of the NIO power swap network and its strategic partnership with CATL aim to enhance customer convenience and loyalty, which may lead to increased vehicle sales and, consequently, higher revenue.
  • NIO's continued investment in AI technology for smart driving and safety features, such as the NIO World Model, may differentiate its products from competitors and contribute to an improved sales mix and higher average selling prices, impacting gross margins and earnings positively.
  • Global expansion efforts, including strengthening sales channels and service networks, are anticipated to open new revenue opportunities and support NIO's goal of doubling its sales volume, impacting overall revenue and market share.

NIO Earnings and Revenue Growth

NIO Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming NIO's revenue will grow by 27.6% annually over the next 3 years.
  • Analysts are not forecasting that NIO will become profitable in next 3 years. To represent the Analyst Price Target as a Future PE Valuation we will estimate NIO's profit margin will increase from -34.5% to the average US Auto industry of 5.8% in 3 years.
  • If NIO's profit margin were to converge on the industry average, you could expect earnings to reach CN¥8.0 billion (and earnings per share of CN¥3.67) by about March 2028, up from CN¥-22.7 billion today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 16.3x on those 2028 earnings, up from -3.0x today. This future PE is greater than the current PE for the US Auto industry at 15.2x.
  • Analysts expect the number of shares outstanding to grow by 1.19% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 13.29%, as per the Simply Wall St company report.

NIO Future Earnings Per Share Growth

NIO Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company faces inherent risks and uncertainties in its forward-looking statements, which could affect its actual results and therefore impact earnings and profitability.
  • Increased costs from expanding the ONVO brand and its slower-than-expected performance could pressure margins and affect net margins.
  • High SG&A expenses due to network expansion and sales activities could impact operational efficiency and overall earnings, despite cost control measures.
  • The increasing competition and negative public opinion affecting ONVO might hinder sales growth, affecting revenue targets.
  • Volatility in cash flow management and supply chain challenges may lead to additional financing needs, potentially impacting net margins and operational costs.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $5.67 for NIO based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $12.48, and the most bearish reporting a price target of just $3.7.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be CN¥136.6 billion, earnings will come to CN¥8.0 billion, and it would be trading on a PE ratio of 16.3x, assuming you use a discount rate of 13.3%.
  • Given the current share price of $4.39, the analyst price target of $5.67 is 22.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

US$18.27
FV
79.5% undervalued intrinsic discount
51.00%
Revenue growth p.a.
1users have liked this narrative
0users have commented on this narrative
10users have followed this narrative
about 2 months ago author updated this narrative
US$6.24
FV
39.9% undervalued intrinsic discount
23.79%
Revenue growth p.a.
2users have liked this narrative
0users have commented on this narrative
34users have followed this narrative
3 months ago author updated this narrative