As of 2025-07-06, the Intrinsic Value of Faraday Future Intelligent Electric Inc (FFIE) is (716,073,485. USD. This FFIE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.45 USD, the upside of Faraday Future Intelligent Electric Inc is -49384378379.7%.

The range of the Intrinsic Value is (4,120,136,201.35) - (390,617,603.62) USD.

Is FFIE undervalued or overvalued?

Based on its market price of 1.45 USD and our intrinsic valuation, Faraday Future Intelligent Electric Inc (FFIE) is overvalued by 49384378379.7%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

1.45 USD

Stock Price

(716,073,485. USD

Intrinsic Value

Intrinsic Value Details

FFIE Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(4,120,136,201.35) - (390,617,603.62)	(716,073,485.06)	-49384378379.7%
Peter Lynch Fair Value	-21.83 - -21.83	-21.83	-1605.18%
P/E Multiples	(38.94) - (23.57)	(31.65)	-2282.5%
EV/EBITDA Multiples	(10.86) - (13.12)	(12.02)	-929.2%

FFIE Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Tesla Inc	103.38 - 622.14	173.50	-45.0%
General Motors Co	30.07 - 30.07	30.07	-43.1%
Ford Motor Co	(9.03) - 297.83	12.00	1.6%
Thor Industries Inc	72.47 - 167.19	101.24	9.3%
Winnebago Industries Inc	58.18 - 88.78	71.47	126.7%

FFIE Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	106
Beta	17.47
Outstanding shares (mil)	73
Enterprise Value (mil)	201

Market risk premium	5.1%
Cost of Equity	9.7%
Cost of Debt	5.5%
WACC	7.4%