image
Consumer Cyclical - Auto - Manufacturers - NYSE - CN
$ 3.75
2.27 %
$ 7.87 B
Market Cap
-2.42
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one NIO stock under the worst case scenario is HIDDEN Compared to the current market price of 3.75 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one NIO stock under the base case scenario is HIDDEN Compared to the current market price of 3.75 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one NIO stock under the best case scenario is HIDDEN Compared to the current market price of 3.75 USD, NIO Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NIO

image
$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
65.7 B REVENUE
18.18%
-21.9 B OPERATING INCOME
3.45%
-22.4 B NET INCOME
-8.12%
-7.85 B OPERATING CASH FLOW
-468.14%
-4.96 B INVESTING CASH FLOW
54.45%
1.77 B FINANCING CASH FLOW
-93.59%
19.7 B REVENUE
5.52%
-6.03 B OPERATING INCOME
-15.18%
-5.14 B NET INCOME
-0.30%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet NIO Inc.
image
Current Assets 61.9 B
Cash & Short-Term Investments 22.1 B
Receivables 11.9 B
Other Current Assets 27.9 B
Non-Current Assets 45.7 B
Long-Term Investments 3.13 B
PP&E 40 B
Other Non-Current Assets 2.59 B
20.53 %11.04 %25.94 %2.91 %37.17 %Total Assets$107.6b
Current Liabilities 62.3 B
Accounts Payable 34.4 B
Short-Term Debt 11.1 B
Other Current Liabilities 16.8 B
Non-Current Liabilities 31.8 B
Long-Term Debt 22.7 B
Other Non-Current Liabilities 9.05 B
36.54 %11.78 %17.89 %24.16 %9.62 %Total Liabilities$94.1b
EFFICIENCY
Earnings Waterfall NIO Inc.
image
Revenue 65.7 B
Cost Of Revenue 59.2 B
Gross Profit 6.49 B
Operating Expenses 28.4 B
Operating Income -21.9 B
Other Expenses 528 M
Net Income -22.4 B
70b70b60b60b50b50b40b40b30b30b20b20b10b10b00(10b)(10b)(20b)(20b)(30b)(30b)66b(59b)6b(28b)(22b)(528m)(22b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
9.88% GROSS MARGIN
9.88%
-33.28% OPERATING MARGIN
-33.28%
-34.47% NET MARGIN
-34.47%
-379.72% ROE
-379.72%
-21.06% ROA
-21.06%
-38.76% ROIC
-38.76%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NIO Inc.
image
2b2b00(2b)(2b)(4b)(4b)(6b)(6b)(8b)(8b)(10b)(10b)(12b)(12b)(14b)(14b)(16b)(16b)(18b)(18b)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -22.4 B
Depreciation & Amortization 7.7 B
Capital Expenditures -9.14 B
Stock-Based Compensation 1.93 B
Change in Working Capital 3.61 B
Others 5.07 B
Free Cash Flow -17 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NIO Inc.
image
Wall Street analysts predict an average 1-year price target for NIO of $5.76 , with forecasts ranging from a low of $4.1 to a high of $8 .
NIO Lowest Price Target Wall Street Target
4.1 USD 9.33%
NIO Average Price Target Wall Street Target
5.76 USD 53.48%
NIO Highest Price Target Wall Street Target
8 USD 113.33%
Price
Max Price Target
Min Price Target
Average Price Target
8888777766665555444433Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership NIO Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
3 No-Brainer EV Stocks to Buy With $100 Right Now Many electric vehicle (EV) stocks soared to their all-time highs during the buying frenzy in meme stocks in 2021. But in 2022 and 2023, many of those stocks crumbled as rising interest rates curbed the growth of the EV market, compressed their lofty valuations, and drove investors toward more conservative investments. fool.com - 1 week ago
Crisis And Opportunity In Auto Makers The auto industry is in distress but not extreme distress; stable companies with low valuations like Toyota, Honda, and Li Auto are likely to outperform. Despite recent selloffs, markets remain richly priced; value investing may now have a chance to redeem itself, especially in distressed industries. Established automakers face declining margins and sales, while newer EV manufacturers see rising sales but flat or negative profits. seekingalpha.com - 1 week ago
Nio to launch its Firefly EV in Europe in Q3, president says Chinese electric vehicle maker Nio will launch its Firefly electric vehicle in Europe in the third quarter, its president Qin Lihong said on Tuesday. reuters.com - 1 week ago
Wall Street sets Nio stock price target for the next 12 months Although less than optimistic, the Wall Street consensus about the potential of Nio (NYSE: NIO) stock is hardly reflective of the beating the Chinese electric vehicle (EV) maker has taken since 2025 started. finbold.com - 1 week ago
Where Will Nio Stock Be in 1 Year? Nio (NIO 0.28%), a leading maker of electric vehicles (EVs) in China, currently trades more than 40% below its initial public offering (IPO) price of $6.26 per American depository receipt (ADR) from Sept. 12, 2018. It's also dropped 90% from its record closing high of $62.84 per ADR on Feb. 9, 2021. fool.com - 2 weeks ago
Nio (NYSE: NIO) Stock Price Prediction and Forecast 2025-2030 (April 17) The tariff-driven market volatility has not been kind to shares of Chinese EV maker Nio Inc. 247wallst.com - 2 weeks ago
NIO: Trade War Could Be A Major Boon NIO stock has suffered a decline of over 30% since the recent earnings miss, but the company is showing a number of tailwinds which can boost sentiment. The vehicle deliveries and gross margin improvement were very impressive in the recent quarter. The recent trade war can improve NIO's position in the premium segment, where it competes with Tesla, and lower the pricing pressure in the near term. seekingalpha.com - 2 weeks ago
Boréas Technologies' Haptic Module Drives Industry-Breakthrough Touch in New NIO ET9 BROMONT, Québec--(BUSINESS WIRE)-- #ET9--Boréas Technologies — a pioneer in third-generation, piezo-based haptics for automotive, consumer and mobile applications — today announced that NIO, the global company for smart electric vehicles in the premium segment, has integrated Boréas' powerful automotive haptic module into TUI Bar, the touch area in NIO ET9. This makes NIO ET9, the company's Smart Electric Executive Flagship, the world's first tech-luxury EV to offer highly responsive, tactile feedback. businesswire.com - 2 weeks ago
Nio Strategic Metals Announces Debt Conversion Agreements Montreal, Quebec--(Newsfile Corp. - April 11, 2025) - Nio Strategic Metals Inc. (TSXV: NIO) (OTC Pink: NIOCF) ("Nio" or the "Corporation"), a critical mineral exploration company, today announced, subject to the filings with and the approval from the TSX Venture Exchange (the "TSXV"), that it intends to enter into shares for debt agreements (the "Agreements"), to satisfy an aggregate of $495,000 of the Corporation's outstanding debt. An aggregate of 11,000,001 common shares in the capital of the Corporation (the "Shares") at a deemed price of $0.045 per Share are proposed to be issued in accordance with the policies of the TSXV. newsfilecorp.com - 3 weeks ago
Nio (NYSE: NIO) Stock Price Prediction and Forecast 2025-2030 (April 10) The tariff-driven market chaos has not been kind to shares of Chinese EV maker Nio Inc. 247wallst.com - 3 weeks ago
NIO's Vehicle Margins Improve But the Stock Still Lags: Here's Why While NIO's vehicle margins are on the rise, the company needs to refresh its lineup, launch new models and boost revenues without relying on price cuts. zacks.com - 3 weeks ago
Nio stock price resilient to trade war, yet crash to $1.12 likely Nio stock price has retreated this week and is nearing its all-time low even as rumors of a potential transaction remain. It has dropped in the last four consecutive weeks, and is at its lowest level since May 20th. invezz.com - 3 weeks ago
8. Profile Summary

NIO Inc. NIO

image
COUNTRY CN
INDUSTRY Auto - Manufacturers
MARKET CAP $ 7.87 B
Dividend Yield 0.00%
Description NIO Inc. designs, develops, manufactures, and sells smart electric vehicles in China. It offers five and six-seater electric SUVs, as well as smart electric sedans. The company also offers power solutions, including Power Home, a home charging solution; Power Swap, a battery swapping service; Power Charger and Destination Charger; Power Mobile, a mobile charging service through charging vans; Power Map, an application that provides access to a network of public chargers and their real-time information; and One Click for Power valet service. In addition, it provides repair, maintenance, and bodywork services through its NIO service centers and authorized third-party service centers; statutory and third-party liability insurance, and vehicle damage insurance through third-party insurers; repair and routine maintenance; roadside assistance; courtesy vehicle services; data packages; and auto financing and financial leasing services. Further, the company involved in the provision of energy and service packages to its users; design and technology development activities; manufacture of e-powertrains, battery packs, and components; and sales and after sales management activities. Additionally, it offers NIO Certified, a used vehicle inspection, evaluation, acquisition, and sales service. The company was formerly known as NextEV Inc. and changed its name to NIO Inc. in July 2017. NIO Inc. was incorporated in 2014 and is headquartered in Shanghai, China.
Contact Building 20, Shanghai, 201804 https://www.nio.com
IPO Date Sept. 12, 2018
Employees 45635
Officers Mr. Rui Chen Head of Investor Relations Mr. Xin Zhou Executive Vice President Mr. Lihong Qin Co-Founder, President & Director Liu Fang General Counsel Mr. Yu Qu Chief Financial Officer Mr. Feng Shen Executive Vice President Mr. Ganesh V. Iyer Chief Executive Officer of NIO U.S. Mr. William Li Co-Founder, Chairman & Chief Executive Officer Jade Wei Senior Director of Investor Relations