Good analyst

Like
Comment
Favorite

Coyotero
2023-04-24

Good analyst

NIO: Down 86% From Its High But Can Decline Even More

SummaryThe hype for EV companies has drifted away in the last couple of years and hot stocks like NI

NIO: Down 86% From Its High But Can Decline Even More

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Report

Comment

Top
Latest

No comments yet

Most Discussed

Terms and Conditions·Privacy Policy

Company: TTMF Limited. Tech supported by Xiangshang Yixin.

Email：uservice@ttm.financial

{"i18n":{"language":"en_US"},"data":{"magic":2,"id":9947030890,"tweetId":"9947030890","gmtCreate":1682328250510,"gmtModify":1682328255138,"author":{"id":4088603056259110,"authorId":4088603056259110,"authorIdStr":"4088603056259110","name":"Coyotero","avatar":"https://static.tigerbbs.com/574bc8dfeae125970c5216cebb00264f","vip":1,"userType":1,"introduction":"","boolIsFan":false,"boolIsHead":false,"crmLevel":5,"crmLevelSwitch":0,"individualDisplayBadges":[],"starInvestorFlag":false},"themes":[],"images":[],"coverImages":[],"html":"<html><head></head><body><p>Good analyst&nbsp;</p></body></html>","htmlText":"<html><head></head><body><p>Good analyst&nbsp;</p></body></html>","text":"Good analyst","highlighted":1,"essential":1,"paper":1,"likeSize":0,"commentSize":0,"repostSize":0,"favoriteSize":0,"link":"https://ttm.financial/post/9947030890","repostId":1158778172,"repostType":4,"repost":{"id":"1158778172","pubTimestamp":1682325125,"share":"https://www.laohu8.com/m/news/1158778172?lang=&edition=full","pubTime":"2023-04-24 16:32","market":"us","language":"en","title":"NIO: Down 86% From Its High But Can Decline Even More","url":"https://stock-news.laohu8.com/highlight/detail?id=1158778172","media":"Seekingalpha","summary":"SummaryThe hype for EV companies has drifted away in the last couple of years and hot stocks like NI","content":"<html><head></head><body><h2 style=\"text-align: left;\">Summary</h2><ul><li><p>The hype for EV companies has drifted away in the last couple of years and hot stocks like NIO, expected to reach the moon, have returned down to earth.</p></li><li><p>Amid a price war among EV makers, NIO believes that its wealthy customer base will be less affected despite a slowdown in vehicle sales.</p></li><li><p>Despite assuming strong growth in revenues and high profitability, NIO stock still results to be highly overvalued at today’s prices.</p></li></ul><h2 style=\"text-align: left;\">Investment Thesis</h2><p style=\"text-align: left;\">A financial rollercoaster is probably the best description for NIO Inc. (NYSE:NIO) stock. After surging more than 1000% during 2020, the stock started crushing from its all-time high burning 86% of its market capitalization.</p><p style=\"text-align: left;\">At the peak of the 2020 bubble, NIO reached a capitalization of more than $70 billion, with only 43 thousand vehicles sold during the year, while automakers like BMW (OTCPK:BMWYY), which sold 2 million vehicles in 2020, was worth $50 billion.</p><p style=\"text-align: left;\">The hype for EV companies has certainly drifted away in the last couple of years, and hot stocks like NIO expected to reach the moon have returned down to earth. After this considerable price correction, investors might think that NIO represents a good investment opportunity to enter the Chinese EVs market, but it’s not.</p><p style=\"text-align: left;\">In today’s analysis we will assess why, despite assuming strong growth in revenues and high profitability, NIO stocks still result to be highly overvalued at today’s prices.</p><h2 style=\"text-align: left;\">Business Model</h2><p style=\"text-align: left;\">NIO’s current vehicle lineup accounts for seven different BEVs: two sedans, three SUVs, and two coupè SUVs. All of its products are equipped with cutting-edge technologies, especially now with the transition to the NT2.0 platform, making NIO not only an automaker company but also a software company, considering the enormous amount of resources invested in R&amp;D to develop software applications destined to improve both vehicle’s functionalities and the battery system.</p><p style=\"text-align: left;\">NIO’s vehicles target the high-end segment of the passenger vehicle market, comprising mid to large-size premium SUVs and sedans with an average starting price of more than $50 thousand. Considering that the average price for a car in China is $35 thousand and the average salary is $16 thousand, NIO’s products are definitely destined for the wealthiest portion of the Chinese population.</p><p style=\"text-align: left;\">In 2022 NIO sold 122 thousand BEVs and despite the company&#39;s trying to expand its operations internationally, its vehicles were almost entirely delivered to the Chinese market.</p><p style=\"text-align: left;\">Other than the sales of EVs, NIO develops and sells several power charging solutions for its clients, comprising the innovative Power Swap stations where customers can swap their battery with fully-charged ones instead of charging their own battery, all of which take the same amount of time of a traditional stop at the gas station. Currently, NIO has installed more than one thousand Power Swap stations, which accounted for the 50% of the battery charging done by NIO’s clients in 2022, and expects to double that number in 2023.</p><p style=\"text-align: left;\">In addition to the battery swap, they offer so-called “Battery as a Service” solutions which, under a subscription program, permit NIO’s customers to receive battery upgrades for the whole duration of the contracts. As of the end of 2022 revenues generated by power solutions and other accounted for 8% of total revenues.</p><h2 style=\"text-align: left;\">Operating Performances</h2><p style=\"text-align: left;\">Looking at NIO’s past operating performances, revenues grew at a compound annual growth rate [CAGR] of 77.49%, from $719 million in 2018 to $7.1 billion in 2023. The gross margin has declined from 18% in 2021, on par with the industry average, to 10% in 2022 due to an unfavourable product mix after the introduction of the ET5 sedan, which has a lower price compared to the other models, and the increase of lithium prices used for the battery system.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/e97ec40ce299361472e4221cc91615c7\" alt=\"Nio revenues &amp; gross margin (TIKR Terminal)\" title=\"Nio revenues &amp; gross margin (TIKR Terminal)\" tg-width=\"640\" tg-height=\"399\"/><span>Nio revenues &amp; gross margin (TIKR Terminal)</span></p><p style=\"text-align: left;\">NIO hasn’t yet reached profitability, registering an operating loss equal to -$2.2 billion in 2022.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/4068639b6cdb668f9e5c1455e300d8ea\" alt=\"Nio operating income\" title=\"Nio operating income\" tg-width=\"640\" tg-height=\"384\"/><span>Nio operating income</span></p><p style=\"text-align: left;\"><strong>Nio operating income (TIKR Terminal)</strong></p><p style=\"text-align: left;\">Despite struggling to break even, NIO presents a healthy financial position having a net cash position of $2.2 billion, a current ratio of 1.29, and a debt-to-equity ratio of 0.86.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/1d1b2621395c0f7db244ae4bd17bc1d6\" alt=\"Nio financial position (TIKR Terminal)\" title=\"Nio financial position (TIKR Terminal)\" tg-width=\"640\" tg-height=\"398\"/><span>Nio financial position (TIKR Terminal)</span></p><h2 style=\"text-align: left;\">Market &amp; Risks</h2><p style=\"text-align: left;\">The Chinese EVs market is highly competitive with hundreds of players competing for market shares, however, the undisputed king is BYD (OTCPK:BYDDF), which in 2022 stopped selling ICE vehicles switching to a fully electrified vehicle lineup. With 1.8 million EVs sold in 2022, BYD placed first in China, followed by Tesla (TSLA) with more than 400 thousand EVs sold. NIO placed only sixth after tight competition with two other EVs startups, Li Auto (LI) and XPeng (XPEV).</p><p style=\"text-align: left;\">Despite the presence of colossal players like BYD and Tesla, which target the mass with their affordable models, NIO’s BEVs don’t directly compete with them, targeting exclusively the high-end segment of the market, with at the moment, no intention to offer lower priced vehicles. Direct competitors for NIO are Mercedes-Benz (OTCPK:MBGAF) and BMW, which in their line-up have electrified versions of premium vehicles, although are not as technologically advanced as NIO’s ones.</p><p style=\"text-align: left;\">The surge in EVs startups is a direct consequence of the subsidies implemented by the Chinese government to stimulate the adoption of green energy vehicles started 13 years ago. However, with the beginning of 2023, the government subsidies ceased to exist, with the only exception of a 10% purchase tax exception for EVs available until the end of 2023.</p><p style=\"text-align: left;\">With the lift-off of subsidies, a price war has begun among EVs automakers to attract new customers, which united with the rising price of lithium prices, has severely damaged the whole industry. EVs sales have slowed down since the beginning of the years, and NIO was affected too with 31 thousand vehicles sold, up 20% y-o-y, but still far away from the target of 250 thousand vehicles sold for 2023, equal to 62 thousand vehicles sold each quarter.</p><p style=\"text-align: left;\">However, the management said that part of these sales’ slowdown must be imputed to an unfavourable product mix due to the shift to the new vehicle platform which made customers delay purchases waiting for the new models that will begin to be delivered after the second quarter.</p><p style=\"text-align: left;\">As regards the price war, the management is confident that given the high-end segment targeted by its vehicles, the impact on NIO’s business model will be limited, being its wealthy customers less susceptible to price changes.</p><h2 style=\"text-align: left;\">Projections</h2><p style=\"text-align: left;\">Trying to project NIO’s future performance, the story we are telling here sees NIO remaining a premium vehicle automaker, focusing its operations on the Chinese market mostly due to the lack of infrastructure to properly welcome its products in international markets like Europe.</p><p style=\"text-align: left;\">We will assume NIO to register strong growth in revenues and achieve higher margins and returns on investments than the industry average given its premium products offer, backed by cutting-edge software technologies, with which in the future they will be able to sell additional services to customers other than just the vehicles.</p><p style=\"text-align: left;\">Starting with revenues, the management expects to sell 250 thousand cars in 2023, however, given the slowdown in EV sales registered so far, I’ve assumed NIO to be able to sell only 200 thousand vehicles in 2023, an increase of 63% y-o-y. Assuming NIO will maintain an average selling price of $50 thousand per car, we can expect NIO&#39;s revenues from the sale of BEVs to be around $10 billion in 2023.</p><p style=\"text-align: left;\">By the time NIO reach maturity, we can assume it will establish itself among the top premium automakers in China, along with Mercedes-Benz and BMW, which currently sell around 700 thousand vehicles a year to the Chinese market. Given the high competition, especially from other startup companies like Li Auto and XPeng, we can reasonably assume NIO will sell around 550 thousand BEVs by 2032, assuming the average selling price remain constant, we can expect revenues from the sole sale of vehicles to be equal to $27.5 billion.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/f24238b56b4cab140af18df385a01f64\" alt=\"Nio future sales (Personal Data)\" title=\"Nio future sales (Personal Data)\" tg-width=\"640\" tg-height=\"258\"/><span>Nio future sales (Personal Data)</span></p><p style=\"text-align: left;\">Assuming NIO will generate around 10% of its revenues from additional services, comprising subscription programs to obtain upgrades of the various technological features implemented in its vehicles, NIO&#39;s total revenues are expected to be $30 billion by 2032, quadrupling at a CAGR of 15.64% since 2022.</p><p style=\"text-align: left;\">With revenues of around $30 billion, NIO will be one of the biggest automakers by revenue in China despite still being behind other mass-focused automakers like BYD and SAIC.</p><p style=\"text-align: left;\">Moving on to future efficiency and profitability, we can assume NIO to breakeven in the next 2/3 years, as also mentioned during the latest earnings call, with the shift to the new vehicle platform, the company will be able to increase its efficiency levels related to the production of its vehicles.</p><p style=\"text-align: left;\">We can assume NIO to obtain a higher operating margin and return on invested capital [ROIC] than the industry average, given its focus on the high-end segment of the market, and for a smaller part, thanks to the subscription-based services offered to customers which can be expected to have margins and returns close to the ones of software companies.</p><p style=\"text-align: left;\">Starting with the industry median operating margin and ROIC, of 6.5% and 9.8% respectively, we will assume NIO to have an operating margin of 7.35% and a ROIC of 10.7%. These values are obtained assuming that 10% of the operating income will be generated by subscription services with software industry-like operating margins and ROIC, of 14.7% and 18.8%.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/3ad973e3151e8b8ec169f559916e0b41\" alt=\"Automobiles industry data (Personal Data)\" title=\"Automobiles industry data (Personal Data)\" tg-width=\"640\" tg-height=\"167\"/><span>Automobiles industry data (Personal Data)</span></p><p style=\"text-align: left;\">With these assumptions, NIO’s free cash flows to the firm (FCFF) are expected to be around $1.3 billion by 2032, after subtracting the reinvestment needed to sustain growth in revenues from the operating profit after taxes.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/b6294d1cf65ae139d9accf4fa72efda7\" alt=\"Nio projections (Personal Data)\" title=\"Nio projections (Personal Data)\" tg-width=\"640\" tg-height=\"226\"/><span>Nio projections (Personal Data)</span></p><p style=\"text-align: left;\"></p><h2 style=\"text-align: left;\">Valuation</h2><p style=\"text-align: left;\">Applying a discount rate of 12.58%, calculated using the WACC, the present value of these cash flows is equal to an equity value of $5.5 billion or $3.34 per share.</p><p class=\"t-img-caption\"><img src=\"https://static.tigerbbs.com/93b39ec76428afa36f49f2516ba4ce1f\" alt=\"Nio intrinsic value (Personal Data)\" title=\"Nio intrinsic value (Personal Data)\" tg-width=\"640\" tg-height=\"374\"/><span>Nio intrinsic value (Personal Data)</span></p><h2 style=\"text-align: left;\">Conclusion</h2><p style=\"text-align: left;\">Given my analysis and assumptions, NIO’s stocks result to be extremely overvalued at today’s prices.</p><p style=\"text-align: left;\">Despite my strong assumptions, which see NIO establishing itself among the top automakers in China, and the significant stock price correction of the past two years, Nio is still overvalued not representing a good investment opportunity.</p><p style=\"text-align: left;\">The intrinsic value of NIO might reach the current prices only if the company expand its addressable market, becoming an international premium automaker, or by targeting the lower-income segment of the Chinese market, but in that case, will have to face fierce competition from giants like BYD and Tesla.</p></body></html>","source":"seekingalpha","collect":0,"html":"<!DOCTYPE html>\n<html>\n<head>\n<meta http-equiv=\"Content-Type\" content=\"text/html; charset=utf-8\" />\n<meta name=\"viewport\" content=\"width=device-width,initial-scale=1.0,minimum-scale=1.0,maximum-scale=1.0,user-scalable=no\"/>\n<meta name=\"format-detection\" content=\"telephone=no,email=no,address=no\" />\n<title>NIO: Down 86% From Its High But Can Decline Even More</title>\n<style type=\"text/css\">\na,abbr,acronym,address,applet,article,aside,audio,b,big,blockquote,body,canvas,caption,center,cite,code,dd,del,details,dfn,div,dl,dt,\nem,embed,fieldset,figcaption,figure,footer,form,h1,h2,h3,h4,h5,h6,header,hgroup,html,i,iframe,img,ins,kbd,label,legend,li,mark,menu,nav,\nobject,ol,output,p,pre,q,ruby,s,samp,section,small,span,strike,strong,sub,summary,sup,table,tbody,td,tfoot,th,thead,time,tr,tt,u,ul,var,video{ font:inherit;margin:0;padding:0;vertical-align:baseline;border:0 }\nbody{ font-size:16px; line-height:1.5; color:#999; background:transparent; }\n.wrapper{ overflow:hidden;word-break:break-all;padding:10px; }\nh1,h2{ font-weight:normal; line-height:1.35; margin-bottom:.6em; }\nh3,h4,h5,h6{ line-height:1.35; margin-bottom:1em; }\nh1{ font-size:24px; }\nh2{ font-size:20px; }\nh3{ font-size:18px; }\nh4{ font-size:16px; }\nh5{ font-size:14px; }\nh6{ font-size:12px; }\np,ul,ol,blockquote,dl,table{ margin:1.2em 0; }\nul,ol{ margin-left:2em; }\nul{ list-style:disc; }\nol{ list-style:decimal; }\nli,li p{ margin:10px 0;}\nimg{ max-width:100%;display:block;margin:0 auto 1em; }\nblockquote{ color:#B5B2B1; border-left:3px solid #aaa; padding:1em; }\nstrong,b{font-weight:bold;}\nem,i{font-style:italic;}\ntable{ width:100%;border-collapse:collapse;border-spacing:1px;margin:1em 0;font-size:.9em; }\nth,td{ padding:5px;text-align:left;border:1px solid #aaa; }\nth{ font-weight:bold;background:#5d5d5d; }\n.symbol-link{font-weight:bold;}\n/* header{ border-bottom:1px solid #494756; } */\n.title{ margin:0 0 8px;line-height:1.3;color:#ddd; }\n.meta {color:#5e5c6d;font-size:13px;margin:0 0 .5em; }\na{text-decoration:none; color:#2a4b87;}\n.meta .head { display: inline-block; overflow: hidden}\n.head .h-thumb { width: 30px; height: 30px; margin: 0; padding: 0; border-radius: 50%; float: left;}\n.head .h-content { margin: 0; padding: 0 0 0 9px; float: left;}\n.head .h-name {font-size: 13px; color: #eee; margin: 0;}\n.head .h-time {font-size: 11px; color: #7E829C; margin: 0;line-height: 11px;}\n.small {font-size: 12.5px; display: inline-block; transform: scale(0.9); -webkit-transform: scale(0.9); transform-origin: left; -webkit-transform-origin: left;}\n.smaller {font-size: 12.5px; display: inline-block; transform: scale(0.8); -webkit-transform: scale(0.8); transform-origin: left; -webkit-transform-origin: left;}\n.bt-text {font-size: 12px;margin: 1.5em 0 0 0}\n.bt-text p {margin: 0}\n</style>\n</head>\n<body>\n<div class=\"wrapper\">\n<header>\n<h2 class=\"title\">\nNIO: Down 86% From Its High But Can Decline Even More\n</h2>\n\n<h4 class=\"meta\">\n\n\n2023-04-24 16:32 GMT+8&nbsp;&nbsp;&nbsp;<a href=https://seekingalpha.com/article/4595836-nio-down-86-percent-from-its-high-but-can-decline-even-more><strong>Seekingalpha</strong></a>\n\n\n</h4>\n\n</header>\n<article>\n<div>\n<p>SummaryThe hype for EV companies has drifted away in the last couple of years and hot stocks like NIO, expected to reach the moon, have returned down to earth.Amid a price war among EV makers, NIO ...</p>\n\n<a href=\"https://seekingalpha.com/article/4595836-nio-down-86-percent-from-its-high-but-can-decline-even-more\">Web Link</a>\n\n</div>\n\n\n</article>\n</div>\n</body>\n</html>\n","type":0,"thumbnail":"","relate_stocks":{"NIO.SI":"蔚来","09866":"蔚来-SW","NIO":"蔚来"},"source_url":"https://seekingalpha.com/article/4595836-nio-down-86-percent-from-its-high-but-can-decline-even-more","is_english":true,"share_image_url":"https://static.laohu8.com/5a36db9d73b4222bc376d24ccc48c8a4","article_id":"1158778172","content_text":"SummaryThe hype for EV companies has drifted away in the last couple of years and hot stocks like NIO, expected to reach the moon, have returned down to earth.Amid a price war among EV makers, NIO believes that its wealthy customer base will be less affected despite a slowdown in vehicle sales.Despite assuming strong growth in revenues and high profitability, NIO stock still results to be highly overvalued at today’s prices.Investment ThesisA financial rollercoaster is probably the best description for NIO Inc. (NYSE:NIO) stock. After surging more than 1000% during 2020, the stock started crushing from its all-time high burning 86% of its market capitalization.At the peak of the 2020 bubble, NIO reached a capitalization of more than $70 billion, with only 43 thousand vehicles sold during the year, while automakers like BMW (OTCPK:BMWYY), which sold 2 million vehicles in 2020, was worth $50 billion.The hype for EV companies has certainly drifted away in the last couple of years, and hot stocks like NIO expected to reach the moon have returned down to earth. After this considerable price correction, investors might think that NIO represents a good investment opportunity to enter the Chinese EVs market, but it’s not.In today’s analysis we will assess why, despite assuming strong growth in revenues and high profitability, NIO stocks still result to be highly overvalued at today’s prices.Business ModelNIO’s current vehicle lineup accounts for seven different BEVs: two sedans, three SUVs, and two coupè SUVs. All of its products are equipped with cutting-edge technologies, especially now with the transition to the NT2.0 platform, making NIO not only an automaker company but also a software company, considering the enormous amount of resources invested in R&D to develop software applications destined to improve both vehicle’s functionalities and the battery system.NIO’s vehicles target the high-end segment of the passenger vehicle market, comprising mid to large-size premium SUVs and sedans with an average starting price of more than $50 thousand. Considering that the average price for a car in China is $35 thousand and the average salary is $16 thousand, NIO’s products are definitely destined for the wealthiest portion of the Chinese population.In 2022 NIO sold 122 thousand BEVs and despite the company's trying to expand its operations internationally, its vehicles were almost entirely delivered to the Chinese market.Other than the sales of EVs, NIO develops and sells several power charging solutions for its clients, comprising the innovative Power Swap stations where customers can swap their battery with fully-charged ones instead of charging their own battery, all of which take the same amount of time of a traditional stop at the gas station. Currently, NIO has installed more than one thousand Power Swap stations, which accounted for the 50% of the battery charging done by NIO’s clients in 2022, and expects to double that number in 2023.In addition to the battery swap, they offer so-called “Battery as a Service” solutions which, under a subscription program, permit NIO’s customers to receive battery upgrades for the whole duration of the contracts. As of the end of 2022 revenues generated by power solutions and other accounted for 8% of total revenues.Operating PerformancesLooking at NIO’s past operating performances, revenues grew at a compound annual growth rate [CAGR] of 77.49%, from $719 million in 2018 to $7.1 billion in 2023. The gross margin has declined from 18% in 2021, on par with the industry average, to 10% in 2022 due to an unfavourable product mix after the introduction of the ET5 sedan, which has a lower price compared to the other models, and the increase of lithium prices used for the battery system.Nio revenues & gross margin (TIKR Terminal)NIO hasn’t yet reached profitability, registering an operating loss equal to -$2.2 billion in 2022.Nio operating incomeNio operating income (TIKR Terminal)Despite struggling to break even, NIO presents a healthy financial position having a net cash position of $2.2 billion, a current ratio of 1.29, and a debt-to-equity ratio of 0.86.Nio financial position (TIKR Terminal)Market & RisksThe Chinese EVs market is highly competitive with hundreds of players competing for market shares, however, the undisputed king is BYD (OTCPK:BYDDF), which in 2022 stopped selling ICE vehicles switching to a fully electrified vehicle lineup. With 1.8 million EVs sold in 2022, BYD placed first in China, followed by Tesla (TSLA) with more than 400 thousand EVs sold. NIO placed only sixth after tight competition with two other EVs startups, Li Auto (LI) and XPeng (XPEV).Despite the presence of colossal players like BYD and Tesla, which target the mass with their affordable models, NIO’s BEVs don’t directly compete with them, targeting exclusively the high-end segment of the market, with at the moment, no intention to offer lower priced vehicles. Direct competitors for NIO are Mercedes-Benz (OTCPK:MBGAF) and BMW, which in their line-up have electrified versions of premium vehicles, although are not as technologically advanced as NIO’s ones.The surge in EVs startups is a direct consequence of the subsidies implemented by the Chinese government to stimulate the adoption of green energy vehicles started 13 years ago. However, with the beginning of 2023, the government subsidies ceased to exist, with the only exception of a 10% purchase tax exception for EVs available until the end of 2023.With the lift-off of subsidies, a price war has begun among EVs automakers to attract new customers, which united with the rising price of lithium prices, has severely damaged the whole industry. EVs sales have slowed down since the beginning of the years, and NIO was affected too with 31 thousand vehicles sold, up 20% y-o-y, but still far away from the target of 250 thousand vehicles sold for 2023, equal to 62 thousand vehicles sold each quarter.However, the management said that part of these sales’ slowdown must be imputed to an unfavourable product mix due to the shift to the new vehicle platform which made customers delay purchases waiting for the new models that will begin to be delivered after the second quarter.As regards the price war, the management is confident that given the high-end segment targeted by its vehicles, the impact on NIO’s business model will be limited, being its wealthy customers less susceptible to price changes.ProjectionsTrying to project NIO’s future performance, the story we are telling here sees NIO remaining a premium vehicle automaker, focusing its operations on the Chinese market mostly due to the lack of infrastructure to properly welcome its products in international markets like Europe.We will assume NIO to register strong growth in revenues and achieve higher margins and returns on investments than the industry average given its premium products offer, backed by cutting-edge software technologies, with which in the future they will be able to sell additional services to customers other than just the vehicles.Starting with revenues, the management expects to sell 250 thousand cars in 2023, however, given the slowdown in EV sales registered so far, I’ve assumed NIO to be able to sell only 200 thousand vehicles in 2023, an increase of 63% y-o-y. Assuming NIO will maintain an average selling price of $50 thousand per car, we can expect NIO's revenues from the sale of BEVs to be around $10 billion in 2023.By the time NIO reach maturity, we can assume it will establish itself among the top premium automakers in China, along with Mercedes-Benz and BMW, which currently sell around 700 thousand vehicles a year to the Chinese market. Given the high competition, especially from other startup companies like Li Auto and XPeng, we can reasonably assume NIO will sell around 550 thousand BEVs by 2032, assuming the average selling price remain constant, we can expect revenues from the sole sale of vehicles to be equal to $27.5 billion.Nio future sales (Personal Data)Assuming NIO will generate around 10% of its revenues from additional services, comprising subscription programs to obtain upgrades of the various technological features implemented in its vehicles, NIO's total revenues are expected to be $30 billion by 2032, quadrupling at a CAGR of 15.64% since 2022.With revenues of around $30 billion, NIO will be one of the biggest automakers by revenue in China despite still being behind other mass-focused automakers like BYD and SAIC.Moving on to future efficiency and profitability, we can assume NIO to breakeven in the next 2/3 years, as also mentioned during the latest earnings call, with the shift to the new vehicle platform, the company will be able to increase its efficiency levels related to the production of its vehicles.We can assume NIO to obtain a higher operating margin and return on invested capital [ROIC] than the industry average, given its focus on the high-end segment of the market, and for a smaller part, thanks to the subscription-based services offered to customers which can be expected to have margins and returns close to the ones of software companies.Starting with the industry median operating margin and ROIC, of 6.5% and 9.8% respectively, we will assume NIO to have an operating margin of 7.35% and a ROIC of 10.7%. These values are obtained assuming that 10% of the operating income will be generated by subscription services with software industry-like operating margins and ROIC, of 14.7% and 18.8%.Automobiles industry data (Personal Data)With these assumptions, NIO’s free cash flows to the firm (FCFF) are expected to be around $1.3 billion by 2032, after subtracting the reinvestment needed to sustain growth in revenues from the operating profit after taxes.Nio projections (Personal Data)ValuationApplying a discount rate of 12.58%, calculated using the WACC, the present value of these cash flows is equal to an equity value of $5.5 billion or $3.34 per share.Nio intrinsic value (Personal Data)ConclusionGiven my analysis and assumptions, NIO’s stocks result to be extremely overvalued at today’s prices.Despite my strong assumptions, which see NIO establishing itself among the top automakers in China, and the significant stock price correction of the past two years, Nio is still overvalued not representing a good investment opportunity.The intrinsic value of NIO might reach the current prices only if the company expand its addressable market, becoming an international premium automaker, or by targeting the lower-income segment of the Chinese market, but in that case, will have to face fierce competition from giants like BYD and Tesla.","news_type":1},"isVote":1,"tweetType":1,"viewCount":115,"commentLimit":10,"likeStatus":false,"favoriteStatus":false,"reportStatus":false,"symbols":[],"verified":2,"subType":0,"readableState":1,"langContent":"EN","currentLanguage":"EN","warmUpFlag":false,"orderFlag":false,"shareable":true,"causeOfNotShareable":"","featuresForAnalytics":[],"commentAndTweetFlag":false,"upFlag":false,"length":11,"xxTargetLangEnum":"ORIG"},"commentList":[],"hasMoreComment":false,"orderType":2}