image
Consumer Cyclical - Auto - Manufacturers - NYSE - CN
$ 3.8386
-1.51 %
$ 8.05 B
Market Cap
-2.58
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NIO stock under the worst case scenario is HIDDEN Compared to the current market price of 3.84 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NIO stock under the base case scenario is HIDDEN Compared to the current market price of 3.84 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NIO stock under the best case scenario is HIDDEN Compared to the current market price of 3.84 USD, NIO Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NIO

image
$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
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 6.81%
NIO Average Price Target Wall Street Target
5.76 USD 49.94%
NIO Highest Price Target Wall Street Target
8 USD 108.41%
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
Is Nio Stock a Millionaire Maker? Some retail investors tend to love penny stocks (shares in companies trading under $5 per share) because of their explosive volatility and multi-bagger, millionaire-maker potential. However, a low stock price doesn't always mean a good deal because these companies are often cheap for a reason. fool.com - 1 week ago
NIO Inc. (NIO) Registers a Bigger Fall Than the Market: Important Facts to Note In the most recent trading session, NIO Inc. (NIO) closed at $3.98, indicating a -1.24% shift from the previous trading day. zacks.com - 2 weeks ago
Nio stock targets $5 with Firefly launch in Europe The Chinese electric vehicle (EV) maker Nio (NYSE: NIO) finally appears poised to regain $5 price per share with the rollout of its new Firefly model. finbold.com - 2 weeks ago
NIO Inc. (NIO) is Attracting Investor Attention: Here is What You Should Know Zacks.com users have recently been watching NIO (NIO) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 2 weeks ago
Should Investors Buy Nio Stock After Considering the Risks? Nio (NIO 2.54%) stock investors are excited about the company's prospects. fool.com - 2 weeks ago
NIO, XPeng and Li Auto Report Delivery Results for April In April, the monthly deliveries of NIO, XPeng and Li Auto have risen 53%, 273% and 31.6%, respectively, year over year. zacks.com - 2 weeks ago
Li Auto (LI) | Xpeng ($XPEV) | NIO ($NIO) | Zeekr Intelligent Technology ($ZK) Welcome to the Green Stock News brief for Thursday May 1st. Here are today's top headlines: Li Auto (NASDAQ: LI) delivered 34,000 vehicles in April, a 31% increase year-over-year, bringing its total cumulative deliveries to 1,260,000. youtube.com - 2 weeks ago
Nio (NYSE: NIO) Stock Price Prediction and Forecast 2025-2030 (May 1) The tariff-driven market volatility has been rough on shares of Chinese EV maker Nio Inc. 247wallst.com - 2 weeks ago
NIO Inc. Provides April 2025 Delivery Update SHANGHAI, May 01, 2025 (GLOBE NEWSWIRE) -- NIO Inc. (NYSE: NIO; HKEX: 9866; SGX: NIO) (“NIO” or the “Company”), a pioneer and a leading company in the global smart electric vehicle market, today announced its April 2025 delivery results. globenewswire.com - 2 weeks ago
Tesla Rivals XPeng, Nio, BYD Set To Report April EV Sales Amid Trump Tariffs Tesla rivals Xpeng, BYD, Nio and more are about to report China EV sales for April as Trump tariffs hang over the Chinese economy. investors.com - 2 weeks ago
1 Wall Street Analyst Just Put Nio Stock on "Catalyst Watch." Will Shares Double From Here? Shares of Chinese electric vehicle (EV) maker Nio (NIO -1.74%) have soared by almost 40% since the first week of April. One Wall Street analyst thinks that's just the beginning. fool.com - 2 weeks ago
Chinese EV maker Nio expands with Firefly brand, targets 2025 break-even amid tariff headwinds Chinese startup Nio continues to expand its brand with the launch of Firefly — a small premium EV. ➡️ Nio CEO William Li says tariffs, shipping, and dealer costs will push European prices higher, though he remains confident Firefly will stay competitive. youtube.com - 2 weeks ago
8. Profile Summary

NIO Inc. NIO

image
COUNTRY CN
INDUSTRY Auto - Manufacturers
MARKET CAP $ 8.05 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. Xin Zhou Executive Vice President Mr. Lihong Qin Co-Founder, President & Director Liu Fang General Counsel Mr. Yu Qu Chief Financial Officer Mr. Rui Chen Head of Investor Relations 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