Pinduoduo Inc
NASDAQ:PDD

Watchlist Manager
Pinduoduo Inc Logo
Pinduoduo Inc
NASDAQ:PDD
Watchlist
Price: 99.3395 USD -4.56%
Market Cap: 138B USD
Have any thoughts about
Pinduoduo Inc?
Write Note

DCF Value

This DCF valuation model was created by Thijs Nijenhuis (View User Profile) and was last updated on Sep 5, 2022.

Estimated DCF Value of one PDD stock is 83.9815 USD. Compared to the current market price of 99.3395 USD, the stock is Overvalued by 15%.

PDD DCF Value
Base Case
83.9815 USD
Overvaluation 15%
DCF Value
Price
83.9815
DCF Value
Hide
DCF Value: 83.9815 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 182.8B CNY. The present value of the terminal value is 580B CNY. The total present value equals 762.9B CNY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 762.9B CNY
+ Cash & Equivalents 6.4B CNY
+ Investments 86.5B CNY
Firm Value 855.8B CNY
- Debt 11.8B CNY
Equity Value 844B CNY
/ Shares Outstanding 1.4B
Value per Share 607.7575 CNY
CNY / USD Exchange Rate 0.1382
PDD DCF Value 83.9815 USD
Overvalued by 15%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
108B 198B
Operating Income
36.7B 67.3B
FCFF
35.7B 59.8B

See Also

Discover More

DCF Model Author

Thijs Nijenhuis
Member since: Feb, 2022

My goal is to buy phenomenal businesses at phenomenal prices. I try to identify strong companies and buy them at depressed valuations. Once I buy a company I stick with it for as long as possible.

//