
JD.Com Inc
HKEX:9618

Intrinsic Value
The intrinsic value of one
JD.Com Inc
stock under the Base Case scenario is
230.75
HKD.
Compared to the current market price of 153.5 HKD,
JD.Com Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JD.Com Inc
Fundamental Analysis


Revenue & Expenses Breakdown
JD.Com Inc
Balance Sheet Decomposition
JD.Com Inc
Current Assets | 386.7B |
Cash & Short-Term Investments | 234B |
Receivables | 30.4B |
Other Current Assets | 122.3B |
Non-Current Assets | 311.5B |
Long-Term Investments | 116.2B |
PP&E | 113.4B |
Intangibles | 70.3B |
Other Non-Current Assets | 11.5B |
Free Cash Flow Analysis
JD.Com Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
JD.Com Inc
Revenue
|
1.2T
CNY
|
Cost of Revenue
|
-975B
CNY
|
Gross Profit
|
183.9B
CNY
|
Operating Expenses
|
-144.3B
CNY
|
Operating Income
|
39.6B
CNY
|
Other Expenses
|
1.8B
CNY
|
Net Income
|
41.4B
CNY
|
Profitability Score
Profitability Due Diligence
JD.Com Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
JD.Com Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
JD.Com Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
JD.Com Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
JD.Com Inc
According to Wall Street analysts, the average 1-year price target for
JD.Com Inc
is 208.27 HKD
with a low forecast of 118.17 HKD and a high forecast of 274.05 HKD.
Dividends
Current shareholder yield for JD.Com Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
JD.Com Inc
stock under the Base Case scenario is
230.75
HKD.
Compared to the current market price of 153.5 HKD,
JD.Com Inc
is
Undervalued by 33%.