The Discounted Cash Flow (DCF) valuation of NIO Inc (NIO) is (36.53) USD. With the latest stock price at 3.51 USD, the upside of NIO Inc based on DCF is -1140.7%.
Based on the latest price of 3.51 USD and our DCF valuation, NIO Inc (NIO) is a sell. selling NIO stocks now will result in a potential gain of 1140.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.1% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (78.46) - (24.59) | (36.53) |
| Upside | -2335.4% - -800.6% | -1140.7% |