US · NIU
Niu Technologies
- Sector
- Consumer Cyclical · Auto - Manufacturers
- Headquarters
- Beijing 102208
- Website
- niu.com
Price · as of 2024-12-31
$3.08
Market cap 289.26M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.60 | -80.52% |
| Intrinsic Value(DCF) | $247.83 | +7,946.43% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $7.24 | $6.77 | $36,581.74 | $0.00 | $0.00 |
| 2019 | $8.62 | $12.55 | $3,387.73 | $3.30 | $16.80 |
| 2020 | $41.64 | $23.41 | $274.87 | $3.40 | $7.90 |
| 2021 | $8.35 | $12.75 | $833.94 | $4.40 | $23.70 |
| 2022 | $3.60 | $16.91 | $1.61 | $2.00 | $0.50 |
| 2023 | $1.73 | $5.02 | $0.60 | $0.00 | $3.70 |
| 2024 | $2.41 | $4.28 | $0.70 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Niu Technologies's (NIU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.60
- Current price
- $3.08
- AI upside
- -80.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$247.83
+7,946.43% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NIU | Niu Technologies | $3.08 | 289.26M | +39% | +7,946% | — | — | -7.05 | 1.46 | 0.41 | -7.40 | — | 1.46 | 15.17% | -7.62% | -5.88% | -19.08% | -71.54% | -8.05% | 0.22 | -44.57 | 1.31 | 0.63 | 4.83 | -2948.00% | 2400.00% | -55581.00% | -4.95% | 0.03 | -21.61% | 0.00% | 0.00% | 0.00% | -2.63 | -9.77 | 0.20 | 1.10 |
| CTRN | Citi Trends, Inc. | $47.38 | 395.4M | +219% | -83% | — | — | -3.77 | 1.44 | 0.22 | -17.71 | -1.48 | 1.44 | 37.45% | -5.24% | -5.73% | -31.87% | -13.50% | -8.80% | 1.95 | -123.79 | 1.13 | 0.37 | -8.76 | 25548.00% | 69.00% | -4292.00% | -8.57% | -0.02 | -4.77% | 0.00% | 0.00% | 2.32% | -8.16 | -23.08 | 0.43 | 2.52 |
| EMPD | Empery Digital Inc. | $3.78 | 137.68M | +278,817% | -30% | — | — | -0.01 | 6.24 | 0.06 | 0.03 | — | 10.15 | -350.02% | -669.13% | -1127.28% | 464.62% | -2202.99% | -321.03% | 19.89 | -41.97 | 1.09 | 0.49 | 0.03 | -9958.00% | 2380.00% | -4643.00% | -6428.28% | -3.46 | -1333.31% | 0.00% | 0.00% | 9753.95% | 0.04 | 0.07 | -0.28 | -50.96 |
| GCO | Genesco Inc. | $27.24 | 294.07M | +403% | -73% | +50% | — | -10.68 | 0.37 | 0.09 | 9.78 | -53.41 | 0.39 | 47.17% | 0.60% | -0.81% | -3.38% | 0.54% | -1.42% | 0.89 | 2.81 | 1.60 | 0.22 | 6.76 | 2000.00% | 2.00% | 3555.00% | 23.17% | 0.23 | 4.55% | 0.00% | 0.00% | 23.04% | 46.88 | 13.96 | 0.28 | 2.41 |
| HLLY | Holley Inc. | $4.08 | 487.22M | +573% | -76% | — | -99% | -12.39 | 0.68 | 0.48 | 7.40 | — | -0.85 | 40.97% | 2.44% | -3.86% | -5.39% | 1.36% | -1.99% | 1.32 | 0.29 | 3.12 | 0.97 | 4.70 | -22500.00% | -871.00% | -5120.00% | 13.93% | 0.49 | 4.19% | 0.00% | 0.00% | 16.06% | 53.83 | 19.69 | 1.31 | 1.09 |
| HVT | Haverty Furniture Compani… | $23.81 | 387.31M | -29% | -47% | -75% | -32% | 18.49 | 1.18 | 0.48 | 8.87 | — | 1.18 | 60.67% | 2.79% | 2.60% | 6.41% | 3.90% | 3.04% | 0.70 | — | 1.87 | 0.99 | 1.67 | 0.00% | 499.00% | 2295.00% | 9.04% | 0.39 | 8.26% | 5.71% | 105.60% | 10.81% | 21.22 | 13.63 | 0.59 | 2.13 |
| INVZ | Innoviz Technologies Ltd. | $0.85 | 177.87M | +4,551% | +459,456% | — | — | -2.67 | 2.33 | 3.28 | -2.80 | — | 2.33 | 23.43% | -122.95% | -123.06% | -86.56% | -122.35% | -50.13% | 0.83 | — | 2.87 | 2.61 | -0.90 | -4035.00% | 12700.00% | -3608.00% | -28.75% | -1.52 | -93.96% | 0.00% | 0.00% | 0.00% | -2.56 | -3.33 | 3.15 | -6.99 |
| JACK | Jack in the Box Inc. | $16.92 | 323.23M | +405% | -55% | — | — | -4.45 | -0.38 | 0.25 | 94.78 | -3.49 | -0.30 | 28.66% | -1.23% | -5.51% | 9.02% | -0.64% | -3.03% | -3.33 | -0.22 | 0.51 | 0.33 | 84.86 | 12757.00% | -675.00% | -25889.00% | 20.64% | 0.38 | 3.34% | 4.63% | -20.60% | 30.44% | -189.84 | 46.27 | 2.34 | 1.46 |
| MCFT | MasterCraft Boat Holdings… | $21.71 | 353.55M | +108% | -46% | -47% | — | 35.44 | 2.07 | 1.34 | 12.37 | — | 3.09 | 20.01% | 3.95% | 2.48% | 5.84% | 7.10% | 3.71% | 0.00 | 9.61 | 1.86 | 1.28 | -1.19 | -652.00% | -2247.00% | -78310.00% | 6.95% | 0.55 | 21.06% | 0.00% | 0.00% | 21.21% | 26.74 | 11.38 | 1.06 | 5.18 |
| MPAA | Motorcar Parts of America… | $10.34 | 202.23M | +74% | -54% | -23% | — | -12.05 | 0.91 | 0.31 | 8.45 | — | 0.92 | 20.31% | 5.27% | -2.57% | -7.17% | 8.35% | -1.98% | 0.78 | 0.72 | 1.46 | 0.39 | 3.82 | -6056.00% | 553.00% | 714.00% | 17.43% | 0.13 | 8.55% | 0.00% | 0.00% | 16.34% | 10.64 | 10.38 | 0.56 | 1.36 |
| WW | WW International, Inc. | $21.26 | 212.32M | — | — | — | -39% | — | — | — | — | — | — | 67.83% | -30.06% | -43.99% | 36.87% | -50.54% | -45.12% | -1.33 | -2.17 | 0.59 | 0.39 | -7.21 | 19726.00% | -1165.00% | 1227.00% | — | -0.10 | -7.11% | — | 0.00% | — | — | — | — | — |
About Niu Technologies
Niu Technologies designs, manufactures, and sells smart electric scooters in the People's Republic of China. The company offers NQi, MQi, UQi, and Gova series electric scooters and motorcycles; KQi series electric kick-scooters; NIU Aero and BQi series e-bikes; RQi and TQi series high-performance motorcycles; and YQi series hybrid motorcycles. It also provides accessories and spare parts under the NIU brand name comprising scooter accessories, such as raincoats, gloves, knee pads, storage baskets and tail boxes, smart phone holders, backrests, and locks; lifestyle accessories, which includes T-shirts, coats, sweaters and hoodies, jeans, hats, bags, jewelry, notebook, badges, key chain, and mugs; and performance upgrade components that comprises of upgraded wheels, shock absorbers, brake calipers, and carbon fiber body panels. In addition, the company, through its NIU app, offers online repair request, DIY repairs, service station locator, theft reporting, and smart services, as well as NIU cover, which provides insurance services; NIU Care that offers maintenance and reserve services in offline service stations; and NIU Wash, which provides free wash coupon on a monthly basis. Niu Technologies sells and services its products through city partners and franchised stores, distributors, and third-party e-commerce platforms and the company's online store. As of December 31, 2021, it operated through 338 city partners and 3,108 franchised stores in approximately 239 cities in the People's Republic of China; and 42 distributors in 50 countries internationally. Niu Technologies was incorporated in 2014 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Yan Li
- Employees
- 642
- Beta
- -0.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($247.83 ÷ $3.08) − 1 = +7,946.43% (DCF, example).