Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
Pop Mart International Group Ltd HKEX:9992
Pop Mart International Group Ltd banner

Pop Mart International Group Ltd
HKEX:9992

Watchlist Manager
Pop Mart International Group Ltd Logo
Pop Mart International Group Ltd
HKEX:9992
Watchlist
Price: 142.1 HKD -0.91% Market Closed
Market Cap: HK$189.2B
Write Note Create Alert

DCF Value

The DCF Value for Pop Mart International Group Ltd (9992) under the Base Case is HKD. Compared with the current market price of 142.1 HKD, the stock appears .

Key assumptions
Pop Mart International Group Ltd DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth -6.5%
Net Margin 29.4%29%
Cash Flow Conversion 102%
Forecast Period 15 years
Model Settings
Template via FCFE
Discount Rate 5.1%
Exit Multiple 24.1x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue Research

Summary
intrinsic value, competitors valuation, and company profile.
DCF Valuation
stock valuation using Discount Cash Flow valuation method.
Relative Valuation
stock valuation using valuation multiples.
Wall St Estimates
price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Pop Mart International Group Ltd listings:
F • EUR
735
 OTC • USD
POPMF
 OTC • USD
PMRTY