Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Atour Lifestyle Holdings
ATAT
Atour Lifestyle Holdings
For the full year of 2025, the Company currently expects total net revenues to increase by 25%
KA
kapirey
Invested
Community Contributor
Published
27 Mar 25
Updated
27 Mar 25
1
Set Fair Value
1
votes
Share
kapirey
's Fair Value
US$32.78
6.6% overvalued
intrinsic discount
27 Mar
US$34.94
Loading
1Y
108.3%
7D
3.3%
Author's Valuation
US$32.8
6.6% overvalued
intrinsic discount
kapirey's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
kapirey
's
Fair Value
US$32.8
6.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-11m
13b
2019
2021
2023
2025
2027
2028
Revenue CN¥12.8b
Earnings CN¥1.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
20.75%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.22%
Calculation
CN¥1.93b
Earnings '28
x
22.40x
PE Ratio '28
=
CN¥43.15b
Market Cap '28
CN¥43.15b
Market Cap '28
/
140.15m
No. shares '28
=
CN¥307.84
Share Price '28
CN¥307.84
Share Price '28
Discounted to 2025 @ 8.92% p.a.
=
CN¥238.22
Fair Value '25
CN¥238.22
Fair Value '25
Converted to USD @ 0.1376 CNY/USD Exchange Rate
=
US$32.78
Fair Value '25
