Yatsen Holding

China And Southeast Asia Will Transform The Premium Beauty Market

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

09 Aug 25

Updated

28 Aug 25

AnalystHighTarget's Fair Value

US$12.98

25.6% undervalued

28 Aug

US$9.66

207.6%

0.6%

207.6%

0.6%

Author's Valuation

US$13.0

25.6% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$13.0

25.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.00%

Personal Products revenue growth rate

0.17%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.31%

Calculation

CN¥666.00m

Earnings '28

14.34x

PE Ratio '28

CN¥9.55b

Market Cap '28

CN¥9.55b

Market Cap '28

81.03m

No. shares '28

CN¥117.84

Share Price '28

CN¥117.84 Share Price '28

Discounted to 2025 @ 8.27% p.a.

CN¥92.85

Fair Value '25

CN¥92.85 Fair Value '25

Converted to USD @ 0.1398 CNY/USD Exchange Rate

US$12.98

Fair Value '25