As of 2025-08-06, the Intrinsic Value of Li Auto Inc. (LI) is 1.43 USD. This LI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.59 USD, the upside of Li Auto Inc. is -94.40%.
The range of the Intrinsic Value is 1.09 - 7.78 USD
Based on its market price of 25.59 USD and our intrinsic valuation, Li Auto Inc. (LI) is overvalued by 94.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.09 - 7.78 | 1.43 | -94.4% |
| DCF (Growth 10y) | 0.73 - 0.20 | 0.70 | -97.3% |
| DCF (EBITDA 5y) | 0.76 - 0.80 | 0.79 | -96.9% |
| DCF (EBITDA 10y) | 0.68 - 0.68 | 0.68 | -97.3% |
| Fair Value | -0.10 - -0.10 | -0.10 | -100.38% |
| P/E | (0.49) - 0.00 | (0.26) | -101.0% |
| EV/EBITDA | 0.09 - 1.34 | 0.63 | -97.5% |
| EPV | (1.73) - (2.98) | (2.36) | -109.2% |
| DDM - Stable | (0.90) - (20.90) | (10.90) | -142.6% |
| DDM - Multi | 0.00 - 0.00 | 0.00 | -100.0% |
| Market Cap (mil) | 28,508.03 |
| Beta | 0.91 |
| Outstanding shares (mil) | 1,114.03 |
| Enterprise Value (mil) | 27,738.18 |
| Market risk premium | 4.72% |
| Cost of Equity | 6.38% |
| Cost of Debt | 5.00% |
| WACC | 6.36% |