Y

Yatsen Holding Ltd
NYSE:YSG

Watchlist Manager
Yatsen Holding Ltd
NYSE:YSG
Watchlist
Price: 3.89 USD -1.77% Market Closed
Market Cap: 383.4m USD

Intrinsic Value

The intrinsic value of one YSG stock under the Base Case scenario is 7.69 USD. Compared to the current market price of 3.89 USD, Yatsen Holding Ltd is Undervalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

YSG Intrinsic Value
7.69 USD
Undervaluation 49%
Intrinsic Value
Price
Y
Worst Case
Base Case
Best Case

Valuation History
Yatsen Holding Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about YSG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is YSG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Yatsen Holding Ltd.

Explain Valuation
Compare YSG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about YSG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Yatsen Holding Ltd

Current Assets 2.4B
Receivables 227m
Other Current Assets 2.1B
Non-Current Assets 1.7B
Long-Term Investments 663m
PP&E 245m
Intangibles 735m
Other Non-Current Assets 26m
Current Liabilities 658m
Accounts Payable 148m
Accrued Liabilities 433m
Other Current Liabilities 77m
Non-Current Liabilities 292m
Other Non-Current Liabilities 292m
Efficiency

Free Cash Flow Analysis
Yatsen Holding Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Yatsen Holding Ltd

Revenue
3.7B CNY
Cost of Revenue
-829m CNY
Gross Profit
2.9B CNY
Operating Expenses
-3.5B CNY
Operating Income
-621m CNY
Other Expenses
92.7m CNY
Net Income
-528.3m CNY
Fundamental Scores

YSG Profitability Score
Profitability Due Diligence

Yatsen Holding Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
Operating Margin is Increasing
26/100
Profitability
Score

Yatsen Holding Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

YSG Solvency Score
Solvency Due Diligence

Yatsen Holding Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
49/100
Solvency
Score

Yatsen Holding Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

YSG Price Targets Summary
Yatsen Holding Ltd

Wall Street analysts forecast YSG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for YSG is 9.18 USD with a low forecast of 9.09 USD and a high forecast of 9.45 USD.

Lowest
Price Target
9.09 USD
134% Upside
Average
Price Target
9.18 USD
136% Upside
Highest
Price Target
9.45 USD
143% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Yatsen Holding Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for YSG 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

YSG News

Other Videos
What is the Intrinsic Value of one YSG stock?

The intrinsic value of one YSG stock under the Base Case scenario is 7.69 USD.

Is YSG stock undervalued or overvalued?

Compared to the current market price of 3.89 USD, Yatsen Holding Ltd is Undervalued by 49%.

Back to Top