
JD.com Inc.
JD 27.03 (1.58%) 0.43
EV: $15.37(B)
Total Equity: $41.59(B)
Debt/Equity: 0.37
Dividend/share: $1.0
Div. yield: 3.81%
P/E: 17.22
Forward P/E: 8.09
P/FCF: 8.66
P/S: 0.19
P/B: 1.13
EPS: $1.6
EPS (fwd): $3.3
FCF/share: $3.1
Revenue/share: $139.7
Book value/share: $24.0
ROIC: 6.8%
ROA: 4.7%
ROE: 13.7%
Margins: Gross | Op. | Net
9.4% | 1.3% | 1.1%
0.0%of Portfolio
My holdings
Day change
Total change
JD Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$27
30% Undervalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 2.8 | 3.3 | 3.9 | 29 |
| FY+2 | 2.7 | 4.2 | 5.0 | 29 |
| FY+3 | 3.8 | 5.1 | 6.8 | 19 |
| FY+4 | 4.8 | 4.8 | 4.8 | 1 |
Analyst Price Targets
CURRENT PRICE
$27
45% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
