JD.com, Inc.
Bear Case (25th pct.)
567.2% vs price
Base Case (Median)
807.8% vs price
Bull Case (75th pct.)
927.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-436.70 | -1632.3% | High (40%) |
| PE Comparable | $190.31 | 567.7% | Medium (25%) |
| Growth Trajectory DCF | $292.21 | 925.3% | Medium (20%) |
| Graham Number | $189.98 | 566.6% | Medium (30%) |
| EV/EBITDA | $258.71 | 807.7% | Medium (20%) |
| EV/FCF | $293.42 | 929.5% | Medium (20%) |
| Earnings Power Value | $371.67 | 1204.1% | Medium (50%) |
Based on 7 out of 8 methods, JD appears undervalued at the current price of $28.50. The base case fair value of $258.71 implies 807.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.