As of 2025-05-18, the Intrinsic Value of NIO Inc (NIO) is (30.77) USD. This NIO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.10 USD, the upside of NIO Inc is -850.60%.
The range of the Intrinsic Value is (71.54) - (20.30) USD
Based on its market price of 4.10 USD and our intrinsic valuation, NIO Inc (NIO) is overvalued by 850.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (71.54) - (20.30) | (30.77) | -850.6% |
| DCF (Growth 10y) | (19.76) - (62.81) | (28.65) | -798.9% |
| Fair Value | -7.52 - -7.52 | -7.52 | -283.52% |
| P/E | 4.06 - 4.06 | 4.06 | -0.9% |
| EPV | (16.44) - (22.62) | (19.53) | -576.4% |
| DDM - Stable | (15.72) - (56.58) | (36.15) | -981.7% |
| DDM - Multi | (13.21) - (37.52) | (19.61) | -578.2% |
| Market Cap (mil) | 8,557.40 |
| Beta | 0.68 |
| Outstanding shares (mil) | 2,087.17 |
| Enterprise Value (mil) | 8,735.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.50% |
| WACC | 7.78% |