Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Food, Beverage & Tobacco
/
RLX Technology
RLX
RLX Technology
Stricter Vaping Regulations And Chinese Risks Will Diminish Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
19 Jun 25
Updated
27 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.34
8.6% overvalued
intrinsic discount
27 Aug
US$2.54
1Y
50.3%
7D
5.8%
Loading
1Y
50.3%
7D
5.8%
Author's Valuation
US$2.3
8.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.3
8.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-287k
8b
2018
2020
2022
2024
2025
2026
2028
Revenue CN¥5.0b
Earnings CN¥843.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.10%
Tobacco revenue growth rate
0.03%
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
7.82%
Calculation
CN¥843.79m
Earnings '28
x
29.97x
PE Ratio '28
=
CN¥25.29b
Market Cap '28
CN¥25.29b
Market Cap '28
/
1.21b
No. shares '28
=
CN¥20.89
Share Price '28
CN¥20.89
Share Price '28
Discounted to 2025 @ 7.80% p.a.
=
CN¥16.68
Fair Value '25
CN¥16.68
Fair Value '25
Converted to USD @ 0.1398 CNY/USD Exchange Rate
=
US$2.33
Fair Value '25
