The Discounted Cash Flow (DCF) valuation of Li Auto Inc. (LI) is 1.43 USD. With the latest stock price at 31.80 USD, the upside of Li Auto Inc. based on DCF is -95.5%.
Based on the latest price of 31.80 USD and our DCF valuation, Li Auto Inc. (LI) is a sell. selling LI stocks now will result in a potential gain of 95.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 1.09 - 7.78 | 1.43 |
| Upside | -96.6% - -75.5% | -95.5% |