The Discounted Cash Flow (DCF) valuation of NIO Inc (NIO) is (38.07) USD. With the latest stock price at 3.63 USD, the upside of NIO Inc based on DCF is -1148.7%.
Based on the latest price of 3.63 USD and our DCF valuation, NIO Inc (NIO) is a sell. selling NIO stocks now will result in a potential gain of 1148.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (89.97) - (24.99) | (38.07) |
| Upside | -2578.6% - -788.5% | -1148.7% |