
Li Auto Inc
HKEX:2015

Intrinsic Value
The intrinsic value of one
Li Auto Inc
stock under the Base Case scenario is
143.5
HKD.
Compared to the current market price of 105.2 HKD,
Li Auto Inc
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Li Auto Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Li Auto Inc
Balance Sheet Decomposition
Li Auto Inc
Current Assets | 119.7B |
Cash & Short-Term Investments | 106.5B |
Receivables | 220.4m |
Other Current Assets | 13B |
Non-Current Assets | 35.1B |
Long-Term Investments | 1B |
PP&E | 28.6B |
Intangibles | 916m |
Other Non-Current Assets | 4.5B |
Free Cash Flow Analysis
Li Auto Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Li Auto Inc
Revenue
|
141.9B
CNY
|
Cost of Revenue
|
-111.4B
CNY
|
Gross Profit
|
30.5B
CNY
|
Operating Expenses
|
-24.1B
CNY
|
Operating Income
|
6.4B
CNY
|
Other Expenses
|
3.8B
CNY
|
Net Income
|
10.2B
CNY
|
Profitability Score
Profitability Due Diligence
Li Auto Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Li Auto Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Li Auto Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Li Auto Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Li Auto Inc
According to Wall Street analysts, the average 1-year price target for
Li Auto Inc
is 137.9 HKD
with a low forecast of 94.56 HKD and a high forecast of 169.14 HKD.
Dividends
Current shareholder yield for Li Auto Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Li Auto Inc
stock under the Base Case scenario is
143.5
HKD.
Compared to the current market price of 105.2 HKD,
Li Auto Inc
is
Undervalued by 27%.