A

ATRenew Inc
NYSE:RERE

Watchlist Manager
ATRenew Inc
NYSE:RERE
Watchlist
Price: 2.88 USD 1.41%
Market Cap: 638.5m USD
Have any thoughts about
ATRenew Inc?
Write Note

Relative Value

The Relative Value of one RERE stock under the Base Case scenario is 2.26 USD. Compared to the current market price of 2.88 USD, ATRenew Inc is Overvalued by 21%.

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.

RERE Relative Value
Base Case
2.26 USD
Overvaluation 21%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
66
Median 3Y
0.4
Median 5Y
0.3
Industry
0.6
Forward
0.3
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-8.3
Industry
16.7
Forward
173.4
vs History
vs Industry
59
Median 3Y
-4
Median 5Y
-4.1
Industry
8
vs History
vs Industry
52
Median 3Y
-2.8
Median 5Y
-3
Industry
15.5
vs History
37
vs Industry
58
Median 3Y
1
Median 5Y
1
Industry
1.6
vs History
58
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.1
vs History
58
vs Industry
77
Median 3Y
1.4
Median 5Y
1.3
Industry
2.2
vs History
4
vs Industry
49
Median 3Y
-2.9
Median 5Y
-3.5
Industry
8.5
Forward
7.7
vs History
vs Industry
67
Median 3Y
-3.3
Median 5Y
-3.7
Industry
12.8
Forward
5.5
vs History
vs Industry
73
Median 3Y
-1.7
Median 5Y
-1.9
Industry
9.1
vs History
vs Industry
63
Median 3Y
-1.6
Median 5Y
-1.8
Industry
12.8
vs History
44
vs Industry
76
Median 3Y
0.5
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

RERE Competitors Multiples
ATRenew 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
ATRenew Inc
NYSE:RERE
638.5m USD 0.4 -29.8 11.3 -13.1
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.9 48.3 21.4 39.5
ZA
Naspers Ltd
JSE:NPN
875.3B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
204.8B USD 1.6 17.4 11 11
CN
Pinduoduo Inc
NASDAQ:PDD
138.5B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
965.6B HKD 3 40.2 34.8 34.8
NL
Prosus NV
AEX:PRX
95.1B EUR 18.1 15 -571.8 -571.8
AR
Mercadolibre Inc
NASDAQ:MELI
88B USD 4.6 61.2 32.4 42.2
UY
MercadoLibre Inc
BMV:MELIN
1.8T MXN 4.6 61 32.3 42
US
DoorDash Inc
NASDAQ:DASH
71.3B USD 7 -414.7 216.9 -272
CN
JD.Com Inc
HKEX:9618
409.9B HKD 0.3 11 6.8 6.8
P/S Multiple
Revenue Growth P/S to Growth
CN
A
ATRenew Inc
NYSE:RERE
Average P/S: 4.6
0.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.9
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.6
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.1
40%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
CN
A
ATRenew Inc
NYSE:RERE
Average P/E: 32.9
Negative Multiple: -29.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
48.3
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
17.4
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
40.2
365%
0.1
NL
Prosus NV
AEX:PRX
15
50%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
61.2
223%
0.3
UY
MercadoLibre Inc
BMV:MELIN
61
217%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -414.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
11
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
A
ATRenew Inc
NYSE:RERE
Average EV/EBITDA: 41.5
11.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.4
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
34.8
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.8 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
32.4
136%
0.2
UY
MercadoLibre Inc
BMV:MELIN
32.3
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
216.9
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
A
ATRenew Inc
NYSE:RERE
Average EV/EBIT: 26.1
Negative Multiple: -13.1
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
39.5
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
11
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
34.8
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -571.8 N/A N/A
AR
Mercadolibre Inc
NASDAQ:MELI
42.2
158%
0.3
UY
MercadoLibre Inc
BMV:MELIN
42
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -272 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.8
83%
0.1

See Also

Discover More
Back to Top