image
Consumer Cyclical - Auto - Manufacturers - NYSE - CN
$ 4.36
4.81 %
$ 8.39 B
Market Cap
-2.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NIO stock under the worst case scenario is HIDDEN Compared to the current market price of 4.36 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NIO stock under the base case scenario is HIDDEN Compared to the current market price of 4.36 USD, NIO Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one NIO stock under the best case scenario is HIDDEN Compared to the current market price of 4.36 USD, NIO Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
55.6 B REVENUE
12.89%
-22.7 B OPERATING INCOME
-44.85%
-20.7 B NET INCOME
-43.52%
-1.38 B OPERATING CASH FLOW
64.26%
-10.9 B INVESTING CASH FLOW
-104.82%
27.7 B FINANCING CASH FLOW
1811.41%
18.7 B REVENUE
7.04%
-5.24 B OPERATING INCOME
-0.55%
-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 70.4 B
Cash & Short-Term Investments 49.7 B
Receivables 9 B
Other Current Assets 11.6 B
Non-Current Assets 47 B
Long-Term Investments 5.49 B
PP&E 37.5 B
Other Non-Current Assets 4.04 B
Current Liabilities 57.8 B
Accounts Payable 14.1 B
Short-Term Debt 27.2 B
Other Current Liabilities 16.4 B
Non-Current Liabilities 30 B
Long-Term Debt 23.1 B
Other Non-Current Liabilities 6.85 B
EFFICIENCY
Earnings Waterfall NIO Inc.
image
Revenue 55.6 B
Cost Of Revenue 52.6 B
Gross Profit 3.05 B
Operating Expenses 25.7 B
Operating Income -22.7 B
Other Expenses -1.94 B
Net Income -20.7 B
RATIOS
5.49% GROSS MARGIN
5.49%
-40.73% OPERATING MARGIN
-40.73%
-38.02% NET MARGIN
-38.02%
-82.78% ROE
-82.78%
-18.02% ROA
-18.02%
-35.81% ROIC
-35.81%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NIO Inc.
image
Net Income -20.7 B
Depreciation & Amortization 4.91 B
Capital Expenditures -14.3 B
Stock-Based Compensation 2.37 B
Change in Working Capital 13.1 B
Others 3.64 B
Free Cash Flow -15.7 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 $6.32 , with forecasts ranging from a low of $4 to a high of $10 .
NIO Lowest Price Target Wall Street Target
4 USD -8.26%
NIO Average Price Target Wall Street Target
6.32 USD 45.02%
NIO Highest Price Target Wall Street Target
10 USD 129.36%
4. DIVIDEND ANALYSIS
5. COMPETITION
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
Date Value Insider Amount Avg Price
8 years ago
Feb 24, 2016
Sell 85 M USD
CITIGROUP INC
10 percent owner
- 850
100000 USD
10 years ago
Sep 11, 2014
Sell 9.98 K USD
ZIMMERMAN GIFFORD R
Chief Administrative Officer
- 700
14.26 USD
11 years ago
Mar 18, 2013
Bought 10.4 K USD
ZIMMERMAN GIFFORD R
Chief Administrative Officer
+ 700
14.8 USD
14 years ago
Mar 01, 2010
Bought 24.8 K USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 1824
13.57 USD
14 years ago
Mar 25, 2010
Bought 4.19 K USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 300
13.96 USD
14 years ago
Mar 25, 2010
Bought 432 USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 31
13.95 USD
15 years ago
Jan 06, 2010
Bought 335 USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 25
13.41 USD
14 years ago
Mar 01, 2010
Sell 24.8 K USD
BANK OF AMERICA CORP /DE/
10 percent owner
- 1824
13.6 USD
15 years ago
Jan 06, 2010
Sell 336 USD
BANK OF AMERICA CORP /DE/
10 percent owner
- 25
13.43 USD
14 years ago
Mar 25, 2010
Sell 4.62 K USD
BANK OF AMERICA CORP /DE/
10 percent owner
- 331
13.96 USD
15 years ago
Dec 01, 2009
Bought 603 USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 45
13.39 USD
15 years ago
Dec 01, 2009
Sell 601 USD
BANK OF AMERICA CORP /DE/
10 percent owner
- 45
13.36 USD
15 years ago
Oct 15, 2009
Bought 644 USD
BANK OF AMERICA CORP /DE/
10 percent owner
+ 50
12.89 USD
15 years ago
Oct 15, 2009
Sell 641 USD
BANK OF AMERICA CORP /DE/
10 percent owner
- 50
12.82 USD
17 years ago
Dec 19, 2007
Sell 394 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
- 30000
13.15 USD
19 years ago
Dec 29, 2005
Bought 72 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 5000
14.4 USD
20 years ago
May 25, 2004
Bought 11.4 K USD
MARTIN LARRY W
VP and Ast. Secretary
+ 800
14.23 USD
20 years ago
May 25, 2004
Bought 2.85 K USD
MARTIN LARRY W
VP and Ast. Secretary
+ 200
14.24 USD
20 years ago
May 12, 2004
Bought 13.6 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 1000
13.58 USD
20 years ago
May 12, 2004
Bought 40.8 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 3000
13.59 USD
20 years ago
May 12, 2004
Bought 13.6 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 1000
13.62 USD
20 years ago
May 12, 2004
Bought 171 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 12600
13.6 USD
20 years ago
May 11, 2004
Bought 14.7 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 1100
13.3936 USD
20 years ago
May 11, 2004
Bought 12.1 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 900
13.3911 USD
20 years ago
May 11, 2004
Bought 53.6 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 4000
13.4 USD
20 years ago
May 11, 2004
Bought 18.8 K USD
SCHWERTFEGER TIMOTHY R
other: Chairman of the Board
+ 1400
13.42 USD
20 years ago
Apr 07, 2004
Bought 15.5 K USD
MARTIN LARRY W
VP and Ast. Secretary
+ 1000
15.46 USD
21 years ago
Aug 07, 2003
Bought 15.1 K USD
MARTIN LARRY W
VP and Ast. Secretary
+ 1000
15.11 USD
7. News
Goldman Sachs Backs Chinese Equities as Markets React to Economic Slowdown and Tariff Concerns U.S. listed Chinese stocks, including Alibaba Group Holding BABA, Baidu, Inc BIDU, JD.com, Inc JD, PDD Holdings Inc PDD, Bilibili Inc BILI, NIO Inc NIO, XPeng Inc XPEV Li Auto Inc LI remained on investor watchlist on Monday. benzinga.com - 1 week ago
Should You Forget KULR and Buy These 2 Millionaire-Maker Stocks Instead? KULR Technology Group's (KULR 9.21%) stock soared over 1,000% over the past two months. The energy solutions company impressed the market by gaining more commercial and government contracts. fool.com - 1 week ago
Will Onvo And Firefly Boost Nio Stock In 2025? Chinese luxury electric vehicle maker Nio stock reported record deliveries of 31,138 vehicles in December, marking an increase of 73% compared to last year. Deliveries were also up 51% from 20,575 in November. forbes.com - 1 week ago
2 Stocks Down 52% and 28% to Buy Right Now Now that the confetti and champagne bottles have been cleared away, many people are looking to start the new year off by adding some new names to their portfolios. With so many stocks to consider, it's easy to feel overwhelmed with the choices. fool.com - 2 weeks ago
Massive News for Nio Stock Investors Nio (NIO 1.43%) reported a considerable increase in sales in the most recently updated figures. fool.com - 2 weeks ago
EV Wars: Who Wins, Who Loses? BYD leads the EV market with record deliveries, benefiting from strong PHEV demand and scalability, positioning it as a potential global automotive leader. NIO, focusing on premium segments, achieved a 73% sales increase in December, driven by its new sub-brand ONVO, indicating strong growth momentum. Li Auto's unique range extender vehicles cater to rural areas, achieving significant success with a 33% annual growth rate, gaining market share. seekingalpha.com - 2 weeks ago
4 EV Stocks to Watch as Q4 Deliver Numbers Arrive Electric vehicle (EV) stocks are poised for a pivotal year, and are already in focus to start 2025, as five major players report fourth-quarter delivery numbers. schaeffersresearch.com - 2 weeks ago
Nio Death Cross Shadows Record Deliveries: Can Bulls Reclaim The Wheel? Nio Inc. NIO closed 2024 with a bang, delivering a record-breaking 31,138 vehicles in December — a staggering 72.9% year-over-year jump. benzinga.com - 2 weeks ago
How Do 2024 Vehicle Deliveries for NIO, LI and XPEV Compare? While Li Auto tops the race with 500,508 annual deliveries, XPeng and NIO sell 190,068 and 221,970 vehicles, respectively, in 2024. zacks.com - 2 weeks ago
NIO's Q4 Delivery Outperformance Supports A 2025 Turnaround NIO Inc.'s December delivery results have come as a surprise for many. The rigorous ramp of ONVO deliveries in the final weeks of 2024, alongside restored core brand sales at the 20,000+ monthly run-rate, are supportive of sustained margin expansion at scale. This complements ONVO's competitive pricing on the L60, made possible by NIO's proprietary BaaS business model. The potential extension of EV subsidies in 2025 also represents a company-specific pricing tailwind. seekingalpha.com - 2 weeks ago
Green Stock News for January 2, 2025: $TSLA $LI $XPEV $NIO $ZK Welcome to the Green Stock News brief for Thursday, January 2nd. Here are today's top headlines: Tesla (NASDAQ: TSLA) has reported fourth quarter 2024 production and delivery numbers, which included production of approximately 459,000 vehicles and deliveries of more than 495,000 vehicles. youtube.com - 2 weeks ago
Is NIO a Buy After Logging Record Vehicle Deliveries in Q4? NIO's vehicle lineup and expansion efforts bode well for the long term, but persistent losses, financial strain, and rising competition are concerning. zacks.com - 2 weeks ago
8. Profile Summary

NIO Inc. NIO

image
COUNTRY CN
INDUSTRY Auto - Manufacturers
MARKET CAP $ 8.39 B
Dividend Yield 0.00%
Description NIO Inc. designs, develops, manufactures, and sells smart electric vehicles in China. It offers five, six, and seven-seater electric SUVs, as well as smart electric sedans. The company is also 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. In addition, it offers power solutions, including Power Home, a home charging solution; Power Swap, a battery swapping service; Power Charger, a fast-charging solution; 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, where it offers vehicle pick up, charging, and swapping services. Further, the company 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; courtesy vehicle services; roadside assistance; data packages; and auto financing and financial leasing services. 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 32820
Officers Mr. Xin Zhou Executive Vice President Liu Fang General Counsel Mr. Lihong Qin Co-Founder, President & Director 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