111, Inc. (YI) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

YI — Fair Value Analysis

111, Inc.

Current: $3.51Overvalued

Fair Value Range

Bear Case (25th pct.)

$-29.35

-936.2% vs price

Base Case (Median)

$-18.87

-637.6% vs price

Bull Case (75th pct.)

$-8.39

-339.0% vs price

$-29.35$-18.87$-8.39

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-39.83	-1234.6%	High (40%)
EV/EBITDA	$2.08	-40.7%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, YI appears overvalued at the current price of $3.51. The base case fair value of $-18.87 implies 637.6% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.