Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Food, Beverage & Tobacco
/
RLX Technology
RLX
RLX Technology
Emerging Asia And Global Reduced Risk Trends Will Expand E-Vapor
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
17 Jun 25
Updated
08 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$4.00
44.5% undervalued
intrinsic discount
08 Aug
US$2.22
Loading
1Y
41.4%
7D
-0.9%
Author's Valuation
US$4.0
44.5% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$4.0
44.5% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-287k
8b
2018
2020
2022
2024
2025
2026
2028
Revenue CN¥5.9b
Earnings CN¥1.4b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.03%
Tobacco revenue growth rate
0.06%
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
7.74%
Calculation
CN¥1.40b
Earnings '28
x
31.16x
PE Ratio '28
=
CN¥43.47b
Market Cap '28
CN¥43.47b
Market Cap '28
/
1.22b
No. shares '28
=
CN¥35.67
Share Price '28
CN¥35.67
Share Price '28
Discounted to 2025 @ 7.76% p.a.
=
CN¥28.51
Fair Value '25
CN¥28.51
Fair Value '25
Converted to USD @ 0.1392 CNY/USD Exchange Rate
=
US$3.97
Fair Value '25