My $NIO Inc fair valuation
2024 EPS -$1.02 , SP $12.77
2025 EPS -$0.34 , SP $24.03
2026 EPS $0.47 , SP $37.34
2027 EPS $1.28 , SP $51.08
2028 EPS $2.37 , SP $68.95
2029 EPS $3.82 , SP $92.17
2030 EPS $5.73 , SP $122.33
Excluding NIO Life & Phone, BSS Licensing Income