Chagee Holdings

Premium Teahouse Expansion And Healthier Offerings Are Expected To Drive Long-Term Brand Strength

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Dec 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

5.0%

n/a

5.0%

You can edit this narrative until Dec 12 10:05 AM. Then, changes will post as Updates.

Author's Valuation

US$21.7634.8% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

US$21.76

34.8% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

15.59%

Hospitality revenue growth rate

0.50%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.13%

Calculation

CN¥3.85b

Earnings '28

12.08x

PE Ratio '28

CN¥46.47b

Market Cap '28

CN¥46.47b

Market Cap '28

232.88m

No. shares '28

CN¥199.54

Share Price '28

CN¥199.54 Share Price '28

Discounted to 2025 @ 9.08% p.a.

CN¥153.73

Fair Value '25

CN¥153.73 Fair Value '25

Converted to USD @ 0.1416 CNY/USD Exchange Rate

US$21.76

Fair Value '25