D

Dr Corp Ltd
SZSE:301177

Watchlist Manager
Dr Corp Ltd
SZSE:301177
Watchlist
Price: 28.89 CNY -1.6%
Market Cap: 11.6B CNY
Section:
 

Relative Value

The Relative Value of one Dr Corp Ltd stock under the Base Case scenario is 9.56 CNY. Compared to the current market price of 28.89 CNY, Dr Corp Ltd is Overvalued by 67%.

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
9.56 CNY
Overvaluation 67%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

7.6
P/S
P/S
Price to Sales
7.6
vs History
19
vs Industry
6
Median 3Y
5.7
Median 5Y
5.6
Industry
1
Forward
7.4
More Details
85.4
P/E
P/E
Price to Earnings
85.4
vs History
48
vs Industry
0
Median 3Y
125.5
Median 5Y
80.8
Industry
18
Forward
79.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
8
Median 3Y
35.7
Median 5Y
32.1
Industry
10.4
More Details
453.8
P/FCFE
P/FCFE
Price to FCFE
453.8
vs History
18
vs Industry
8
Median 3Y
26.6
Median 5Y
22.6
Industry
18.3
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
58
vs Industry
29
Median 3Y
1.9
Median 5Y
2
Industry
1.3
More Details
4.3
EV/S
EV/S
Enterprise Value to Sales
4.3
vs History
31
vs Industry
12
Median 3Y
3.7
Median 5Y
3.7
Industry
1.2
Forward
4.2
More Details
7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7
vs History
31
vs Industry
28
Median 3Y
5.7
Median 5Y
5.9
Industry
3.9
More Details
249.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
249.4
vs History
6
vs Industry
38
Median 3Y
-26.1
Median 5Y
5.1
Industry
9.6
Forward
15.3
More Details
249.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
249.4
vs History
6
vs Industry
43
Median 3Y
-26.1
Median 5Y
5.1
Industry
13.2
Forward
16.6
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
16
Median 3Y
21.7
Median 5Y
20.1
Industry
11.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
17
Median 3Y
17.4
Median 5Y
17.7
Industry
14.9
More Details
3.5
EV/IC
EV/IC
Enterprise Value to IC
3.5
vs History
52
vs Industry
11
Median 3Y
3.3
Median 5Y
3.9
Industry
1
More Details

Multiples Across Competitors

Competitors Multiples
Dr Corp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Dr Corp Ltd
SZSE:301177
11.6B CNY 7.6 85.4 249.4 249.4
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
305.7B EUR 3.7 27.8 12.6 18.3
FR
Hermes International SCA
PAR:RMS
222.2B EUR 14.1 49.6 28.9 33
KR
SBW
KRX:102280
360.9T KRW 3 928.3 -180 294.3 -121 675.8 -89 059.5
FR
EssilorLuxottica SA
PAR:EL
132B EUR 4.8 55.5 20.9 39.6
CH
Compagnie Financiere Richemont SA
SIX:CFR
100B CHF 4.9 26 22.2 22.2
FR
Christian Dior SE
PAR:CDI
104B EUR 1.3 22.8 4.8 7
FR
Kering SA
PAR:KER
35.1B EUR 2.2 48.2 12.2 27.2
IN
Titan Company Ltd
NSE:TITAN
3.4T INR 5 83 50.8 56.8
DE
Adidas AG
XETRA:ADS
28.6B EUR 1.2 23.4 9.9 15.9
CN
ANTA Sports Products Ltd
HKEX:2020
225B HKD 2.7 13.7 11.1 11.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
D
Dr Corp Ltd
SZSE:301177
Average EV/EBITDA: 42.3
249.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.6
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.9
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -121 675.8 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
20.9
10%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.8
N/A N/A
FR
Kering SA
PAR:KER
12.2
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
50.8
25%
2
DE
Adidas AG
XETRA:ADS
9.9
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
D
Dr Corp Ltd
SZSE:301177
Average EV/EBIT: 48
249.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.3
2%
9.1
FR
Hermes International SCA
PAR:RMS
33
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -89 059.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
39.6
18%
2.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
10%
2.2
FR
Christian Dior SE
PAR:CDI
7
N/A N/A
FR
Kering SA
PAR:KER
27.2
1%
27.2
IN
Titan Company Ltd
NSE:TITAN
56.8
26%
2.2
DE
Adidas AG
XETRA:ADS
15.9
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
11%
1

See Also

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 Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.