What is Geely Automobile Holdings Limited (GELYY)'s fair-value range?

EvidInvest reads Geely Automobile Holdings Limited (GELYY)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/GELYY.

How is Geely Automobile Holdings Limited (GELYY)'s fair value calculated?

Geely Automobile Holdings Limited (GELYY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using EvidInvest's standardized annual and quarterly statements for the company. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Geely Automobile Holdings Limited (GELYY)'s valuation inputs based on?

Inputs come from the FY2024 20-F. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&company=GELYY&type=10-K

Fair value · Geely Automobile Holdings Limited (GELYY) · updated 2026-10-28 · from 20-F FY2024

Geely Automobile Holdings trades at $50.79. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Name: Geely Automobile Holdings Limited (GELYY) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Everything below is unaffected: the filed statements, the filing they came from, and GELYY’s growth history are all as reported.

Check another stock

Inputs come from the FY2024 20-F; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

Geely Automobile Holdings Limited

Revenue: CNY 240.2B
Diluted EPS: CNY 32.60
Free cash flow: CNY 13.2B; operating cash flow − capital expenditure
Diluted shares: 505.2M; weighted average

20-F FY2024 · fiscal year ended 2024-12-31 · filed 2024-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2025 (filed 2025-06-30).

Open the 20-F list on sec.gov

Valuation tool: build your own GELYY range

Fair Value Summary

Daily Price — GELYY

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what GELYY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has GELYY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Not solvable from the price — This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what GELYY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth60.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%90.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth10.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)10.86%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $86,991M · PV terminal $136,502M · EV $223,492M · equity $228,199M

Year	Stage	FCF	Present value
1	Stage 1	$2,891M	$2,608M
2	Stage 1	$4,626M	$3,764M
3	Stage 1	$7,401M	$5,432M
4	Stage 1	$11,842M	$7,840M
5	Stage 1	$18,948M	$11,316M
6	Stage 2	$20,937M	$11,279M
7	Stage 2	$23,136M	$11,242M
8	Stage 2	$25,565M	$11,206M
9	Stage 2	$28,249M	$11,169M
10	Stage 2	$31,215M	$11,133M

Inputs from the filing

Statements filed in CNY, converted to USD at the 2024-12-31 period-end rate (7.2994 CNY per USD; ECB reference rates).

Free cash flow: $1.8B; latest full year
EBIT: $2.6B; latest annual
Shares: 514.3M
Total debt: $891.9M
Cash: $5.6B
Net debt: $-4.7B; debt − cash

20-F FY2024 · period ended 2024-12-31 · filed 2024-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for GELYY

Loading history...

Geely Automobile Holdings trades at $50.79. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

The filing behind these numbers

Valuation tool: build your own GELYY range

Daily Price — GELYY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on GELYY

Compare with peers

Explore

Valuation tool: build your own GELYY range

Daily Price — GELYY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on GELYY

Compare with peers

Explore