
RLX Technology Inc
NYSE:RLX

Intrinsic Value
The intrinsic value of one
RLX
stock under the Base Case scenario is
1.43
USD.
Compared to the current market price of 1.99 USD,
RLX Technology Inc
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
RLX Technology Inc
Fundamental Analysis


Revenue & Expenses Breakdown
RLX Technology Inc
Balance Sheet Decomposition
RLX Technology Inc
Current Assets | 9B |
Cash & Short-Term Investments | 8.2B |
Receivables | 331.7m |
Other Current Assets | 499.6m |
Non-Current Assets | 8.1B |
Long-Term Investments | 7.8B |
PP&E | 73.6m |
Intangibles | 110m |
Other Non-Current Assets | 50m |
Free Cash Flow Analysis
RLX Technology Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
RLX Technology Inc
Revenue
|
3B
CNY
|
Cost of Revenue
|
-2.2B
CNY
|
Gross Profit
|
814.7m
CNY
|
Operating Expenses
|
-792.8m
CNY
|
Operating Income
|
21.9m
CNY
|
Other Expenses
|
620.1m
CNY
|
Net Income
|
642m
CNY
|
RLX Profitability Score
Profitability Due Diligence
RLX Technology Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
RLX Technology Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
RLX Solvency Score
Solvency Due Diligence
RLX Technology Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
RLX Technology Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RLX Price Targets Summary
RLX Technology Inc
According to Wall Street analysts, the average 1-year price target for
RLX
is 2.91 USD
with a low forecast of 2.32 USD and a high forecast of 4.18 USD.
Dividends
Current shareholder yield for RLX 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
RLX
stock under the Base Case scenario is
1.43
USD.
Compared to the current market price of 1.99 USD,
RLX Technology Inc
is
Overvalued by 28%.