|
Market Closed -
Hong Kong S.E.
12:08:35 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 35.32 HKD | -4.49% |
|
-5.05% | -55.49% |
| 09-09 | XPeng Starts Humanoid Robot Production, Eyes Mass Manufacturing by Year-End | MT |
| 09-08 | XPeng Begins Production of Iron Humanoid Robot | MT |
Company Valuation: XPeng Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 269,661 | 58,738 | 97,202 | 81,858 | 135,417 | 59,808 | - | - |
| Change | - | -78.22% | 65.48% | -15.79% | 65.43% | -55.83% | - | - |
| Enterprise Value (EV) 1 | 233,768 | 51,925 | 85,615 | 73,546 | 130,796 | 46,165 | 43,672 | 39,402 |
| Change | - | -77.79% | 64.88% | -14.1% | 77.84% | -64.7% | -5.4% | -9.78% |
| P/E | -54x | -6.43x | -8.68x | -14.1x | -118x | -17.8x | -225x | 24.5x |
| PBR | 6.23x | 1.6x | 2.68x | 2.61x | 4.45x | 2.21x | 2.19x | 2.08x |
| PEG | - | -0.1x | -0.7x | 0.3x | 1.5x | -0x | 2.4x | -0x |
| Capitalization / Revenue | 12.8x | 2.19x | 3.17x | 2x | 1.77x | 0.69x | 0.55x | 0.46x |
| EV / Revenue | 11.1x | 1.93x | 2.79x | 1.8x | 1.7x | 0.53x | 0.4x | 0.3x |
| EV / EBITDA | -40.7x | -7.12x | -9.75x | -18x | 604x | -31.2x | 21.8x | 7.5x |
| EV / EBIT | -35.5x | -5.96x | -7.86x | -11x | -47.2x | -10.5x | -50.4x | 22.9x |
| EV / FCF | -68.9x | -4.15x | -63.2x | -17.4x | 25.6x | -6.81x | 7.21x | 5.92x |
| FCF Yield | -1.45% | -24.1% | -1.58% | -5.76% | 3.9% | -14.7% | 13.9% | 16.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -5.92 | -10.67 | -11.92 | -6.12 | -1.2 | -3.507 | -0.2784 | 2.546 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20,988 | 26,855 | 30,676 | 40,866 | 76,720 | 86,854 | 109,444 | 130,286 |
| EBITDA 1 | -5,742 | -7,295 | -8,782 | -4,085 | 216.5 | -1,479 | 2,005 | 5,255 |
| EBIT 1 | -6,579 | -8,706 | -10,889 | -6,658 | -2,771 | -4,400 | -866.4 | 1,723 |
| Net income 1 | -4,863 | -9,139 | -10,376 | -5,790 | -1,139 | -3,868 | -219.6 | 2,691 |
| Net Debt 1 | -35,893 | -6,814 | -11,587 | -8,313 | -4,621 | -13,643 | -16,136 | -20,406 |
| Reference price 2 | 319.73 | 68.56 | 103.46 | 86.28 | 141.85 | 62.50 | 62.50 | 62.50 |
| Nbr of stocks (in thousands) | 843,413 | 856,765 | 939,549 | 948,803 | 954,674 | 956,972 | - | - |
| Announcement Date | 28/03/22 | 17/03/23 | 19/03/24 | 18/03/25 | 20/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 375.93x | 14.03x | 103.03x | -.--% | 1,528B | |
| 9.85x | 1.27x | 11.57x | 3.3% | 231B | |
| 14.4x | 0.79x | 5.27x | 1.78% | 98.68B | |
| 35.88x | 9.07x | 23.12x | 1.09% | 76.36B | |
| 7.32x | 0.32x | 2.56x | 0.95% | 64.2B | |
| 7.63x | 1.21x | 13.93x | 3.54% | 54.62B | |
| 10.49x | 0.27x | 3.32x | 5.06% | 47.45B | |
| 11.67x | 0.68x | 9.28x | 3.95% | 44.43B | |
| 22.38x | 1.3x | 7.28x | 2.41% | 43.92B | |
| Average | 55.06x | 3.21x | 19.93x | 2.45% | 243.09B | |
| Weighted average by Cap. | 266.74x | 10.37x | 75.03x | 0.82% |
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
- Stocks
- XPEV Stock
- 9868 Stock
- Valuation XPeng Inc.
Select your edition
All financial news and data tailored to specific country editions
