First Time Loading...

JD.Com Inc
HKEX:9618

Watchlist Manager
JD.Com Inc Logo
JD.Com Inc
HKEX:9618
Watchlist
Price: 117.7 HKD 5.75% Market Closed
Updated: Apr 26, 2024

Relative Value

The Relative Value of one JD.Com Inc stock under the Base Case scenario is 317.33 HKD. Compared to the current market price of 117.7 HKD, JD.Com Inc is Undervalued by 63%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
317.33 HKD
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
83
vs Industry
66
Median 3Y
0.5
Median 5Y
0.6
Industry
0.6
Forward
0.3
vs History
64
vs Industry
41
Median 3Y
14.3
Median 5Y
15.5
Industry
16.2
Forward
14.1
vs History
83
vs Industry
49
Median 3Y
10.6
Median 5Y
11.3
Industry
7.8
vs History
83
vs Industry
47
Median 3Y
10.6
Median 5Y
11.3
Industry
15.6
vs History
83
vs Industry
48
Median 3Y
2.5
Median 5Y
2.7
Industry
1.6
vs History
81
vs Industry
84
Median 3Y
0.3
Median 5Y
0.4
Industry
0.7
Forward
0.1
vs History
81
vs Industry
71
Median 3Y
2.4
Median 5Y
2.8
Industry
2.2
vs History
81
vs Industry
51
Median 3Y
26
Median 5Y
42
Industry
8.3
Forward
3.3
vs History
81
vs Industry
56
Median 3Y
26
Median 5Y
52
Industry
12.6
Forward
4.2
vs History
81
vs Industry
65
Median 3Y
7
Median 5Y
7.7
Industry
8.9
vs History
81
vs Industry
58
Median 3Y
7.2
Median 5Y
7.8
Industry
12.4
vs History
81
vs Industry
68
Median 3Y
1.6
Median 5Y
2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
JD.Com Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
JD.Com Inc
HKEX:9618
320.8B HKD 0.3 12.3 5.3 5.3
US
Amazon.com Inc
NASDAQ:AMZN
1.8T USD 3.2 60.7 21.5 49.8
ZA
Naspers Ltd
JSE:NPN
732B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
189.3B USD 1.5 13.7 7.2 7.2
CN
Pinduoduo Inc
NASDAQ:PDD
167.2B USD 4.9 20.2 17 17
CN
Meituan
HKEX:3690
721.8B HKD 2.4 48.2 55 55
NL
Prosus NV
AEX:PRX
81.1B EUR 16.6 7.9 -222.2 -222.2
AR
Mercadolibre Inc
NASDAQ:MELI
70.1B USD 4.8 71 28.2 36.4
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 4.8 69.9 27.7 35.7
US
DoorDash Inc
NYSE:DASH
52.4B USD 6.1 -93.9 -710.3 -83.7
P/E Multiple
Earnings Growth
CN
JD.Com Inc
HKEX:9618
Average P/E: 38
12.3
12%
US
Amazon.com Inc
NASDAQ:AMZN
60.7
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.7
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.2
130%
CN
Meituan
HKEX:3690
48.2
288%
NL
Prosus NV
AEX:PRX
7.9
-13%
AR
Mercadolibre Inc
NASDAQ:MELI
71
221%
UY
MercadoLibre Inc
BMV:MELIN
69.9
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -93.9 N/A
EV/EBITDA Multiple
EBITDA Growth
CN
JD.Com Inc
HKEX:9618
Average EV/EBITDA: 23.1
5.3
106%
US
Amazon.com Inc
NASDAQ:AMZN
21.5
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
44%
CN
Pinduoduo Inc
NASDAQ:PDD
17
203%
CN
Meituan
HKEX:3690
55
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -222.2 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
28.2
127%
UY
MercadoLibre Inc
BMV:MELIN
27.7
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -710.3 N/A
EV/EBIT Multiple
EBIT Growth
CN
JD.Com Inc
HKEX:9618
Average EV/EBIT: 29.5
5.3
54%
US
Amazon.com Inc
NASDAQ:AMZN
49.8
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.2
68%
CN
Pinduoduo Inc
NASDAQ:PDD
17
205%
CN
Meituan
HKEX:3690
55
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -222.2 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
36.4
158%
UY
MercadoLibre Inc
BMV:MELIN
35.7
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -83.7 N/A

See Also

Discover More