The Discounted Cash Flow (DCF) valuation of NIO Inc (NIO) is (35.94) USD. With the latest stock price at 4.61 USD, the upside of NIO Inc based on DCF is -879.7%.
Based on the latest price of 4.61 USD and our DCF valuation, NIO Inc (NIO) is a sell. selling NIO stocks now will result in a potential gain of 879.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (74.67) - (24.43) | (35.94) |
| Upside | -1719.7% - -629.9% | -879.7% |