JD.Com Inc
HKEX:9618

Watchlist Manager
JD.Com Inc Logo
JD.Com Inc
HKEX:9618
Watchlist
Price: 132.6 HKD -1.85% Market Closed
Market Cap: 363B HKD
Have any thoughts about
JD.Com Inc?
Write Note

Relative Value

The Relative Value of one JD.Com Inc stock under the Base Case scenario is 232.04 HKD. Compared to the current market price of 132.6 HKD, JD.Com Inc is Undervalued by 43%.

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
232.04 HKD
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
69
Median 3Y
0.4
Median 5Y
0.6
Industry
0.6
Forward
0.3
vs History
70
vs Industry
45
Median 3Y
13
Median 5Y
16.3
Industry
16.7
Forward
14.5
vs History
81
vs Industry
57
Median 3Y
9.3
Median 5Y
12.1
Industry
7.7
vs History
83
vs Industry
50
Median 3Y
9.3
Median 5Y
12.1
Industry
15
vs History
74
vs Industry
50
Median 3Y
2.1
Median 5Y
2.9
Industry
1.6
vs History
70
vs Industry
85
Median 3Y
0.3
Median 5Y
0.4
Industry
0.7
Forward
0.2
vs History
70
vs Industry
74
Median 3Y
1.8
Median 5Y
3
Industry
2.2
vs History
74
vs Industry
56
Median 3Y
10.7
Median 5Y
31.8
Industry
8.4
Forward
4.3
vs History
74
vs Industry
59
Median 3Y
10.7
Median 5Y
31.8
Industry
12.8
Forward
5.3
vs History
74
vs Industry
68
Median 3Y
5.5
Median 5Y
8.5
Industry
8.8
vs History
76
vs Industry
61
Median 3Y
5.6
Median 5Y
8.8
Industry
12.1
vs History
74
vs Industry
74
Median 3Y
1.2
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
JD.Com Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
JD.Com Inc
HKEX:9618
388.3B HKD 0.3 11.6 6.4 6.4
US
Amazon.com Inc
NASDAQ:AMZN
2.1T USD 3.4 42.4 18.9 34.8
ZA
Naspers Ltd
JSE:NPN
847.7B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
212B USD 1.6 22 11.8 11.8
CN
Pinduoduo Inc
NASDAQ:PDD
158.3B USD 3.4 11.6 8.9 8.9
CN
Meituan
HKEX:3690
933.1B HKD 2.8 38.5 33.1 33.1
NL
Prosus NV
AEX:PRX
92.4B EUR 17.8 14.7 -562.1 -562.1
AR
Mercadolibre Inc
NASDAQ:MELI
94.1B USD 5 65.6 34.8 45.2
UY
MercadoLibre Inc
BMV:MELIN
1.9T MXN 5 65.4 34.7 45.2
US
DoorDash Inc
NASDAQ:DASH
70.7B USD 7 -410.3 214.9 -269.5
KR
Coupang Inc
NYSE:CPNG
43.7B USD 1.5 42.6 54 116
EV/EBITDA Multiple
EBITDA Growth
CN
JD.Com Inc
HKEX:9618
Average EV/EBITDA: 46.4
6.4
70%
US
Amazon.com Inc
NASDAQ:AMZN
18.9
119%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 672%
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
44%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
226%
CN
Meituan
HKEX:3690
33.1
327%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.1 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
34.8
152%
UY
MercadoLibre Inc
BMV:MELIN
34.7
152%
US
D
DoorDash Inc
NASDAQ:DASH
214.9
N/A
KR
Coupang Inc
NYSE:CPNG
54
264%
EV/EBIT Multiple
EBIT Growth
CN
JD.Com Inc
HKEX:9618
Average EV/EBIT: 37.7
6.4
84%
US
Amazon.com Inc
NASDAQ:AMZN
34.8
164%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11.8
53%
CN
Pinduoduo Inc
NASDAQ:PDD
8.9
236%
CN
Meituan
HKEX:3690
33.1
516%
NL
Prosus NV
AEX:PRX
Negative Multiple: -562.1 N/A
AR
Mercadolibre Inc
NASDAQ:MELI
45.2
178%
UY
MercadoLibre Inc
BMV:MELIN
45.2
178%
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -269.5 N/A
KR
Coupang Inc
NYSE:CPNG
116
328%

See Also

Discover More
Back to Top