investorscraft@gmail.com

Intrinsic ValueXPeng Inc. (9868.HK)

Previous CloseHK$71.65
Intrinsic Value
Upside potential
Previous Close
HK$71.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

XPeng Inc. operates as a prominent Chinese smart electric vehicle manufacturer, designing, developing, and marketing innovative EVs primarily within the People's Republic of China. The company's core revenue model is centered on vehicle sales of its SUV (G3/G3i) and sedan (P7/P5) models, supplemented by a growing ecosystem of services including maintenance, super charging, vehicle leasing, and ride-hailing platforms. Operating in the highly competitive Chinese EV sector, XPeng positions itself as a technology-driven automaker focusing on smart features and autonomous driving capabilities, competing directly with domestic leaders like NIO and Li Auto as well as global giant Tesla. The company's market strategy emphasizes vertical integration of software and hardware, seeking to differentiate through advanced driver-assistance systems and intelligent connectivity, targeting tech-savvy consumers in China's premium EV segment while expanding its international footprint.

Revenue Profitability And Efficiency

XPeng generated HKD 40.87 billion in revenue for the period while reporting a net loss of HKD 5.79 billion, reflecting the capital-intensive nature of EV manufacturing and ongoing investments in growth. The company's negative operating cash flow of HKD 2.01 billion indicates significant operational cash consumption despite substantial revenue generation, typical of scaling automotive manufacturers prioritizing market expansion over immediate profitability.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 6.12 demonstrates the company's current earnings challenges amid aggressive expansion and R&D investments. With no capital expenditures reported for the period, XPeng appears to be utilizing existing manufacturing capacity while focusing on operational scaling rather than significant new facility investments, though this may change as production volumes increase.

Balance Sheet And Financial Health

XPeng maintains a solid liquidity position with HKD 18.59 billion in cash and equivalents, providing substantial runway for operations and growth initiatives. Total debt of HKD 15.94 billion represents a manageable leverage ratio relative to equity, though the negative cash flow from operations requires careful capital management to sustain operations without additional financing.

Growth Trends And Dividend Policy

As a growth-stage company in the rapidly expanding EV market, XPeng retains all earnings for reinvestment with no dividend distribution. The company's focus remains on market share acquisition, technology development, and production scaling rather than shareholder returns, consistent with its growth-oriented strategy in the capital-intensive automotive sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 157.33 billion and a beta of 2.504, investors price XPeng as a high-growth, high-risk technology play within the EV sector. The valuation reflects expectations of future market penetration and profitability rather than current financial performance, incorporating significant growth premiums characteristic of emerging EV manufacturers.

Strategic Advantages And Outlook

XPeng's strategic advantages lie in its integrated software-hardware approach and advanced autonomous driving technology, positioning it well in China's tech-forward EV market. The outlook depends on execution of production scaling, cost management, and technology differentiation in an increasingly competitive landscape, with success contingent on achieving operational efficiencies and sustainable unit economics.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount