Xpeng Inc (XPEV) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Xpeng Inc (US:XPEV), trading at 12.98. In 2025, Xpeng Inc generated $74.63 Billion in revenue and $4.91 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Xpeng Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 12.98
- Recent Revenue (2025): $74.63 Billion
- Free Cash Flow (2025): $4.91 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.