Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Household
/
Yatsen Holding
YSG
Yatsen Holding
Rising Asian Incomes And Digital Retail Will Transform Premium Beauty
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
09 Aug 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$12.99
30.8% undervalued
intrinsic discount
16 Aug
US$8.99
Loading
1Y
140.4%
7D
0.6%
Author's Valuation
US$13.0
30.8% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$13.0
30.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3b
6b
2018
2020
2022
2024
2025
2026
2028
Revenue CN¥6.2b
Earnings CN¥635.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.94%
Personal Products revenue growth rate
0.18%
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
8.30%
Calculation
CN¥635.11m
Earnings '28
x
13.81x
PE Ratio '28
=
CN¥8.77b
Market Cap '28
CN¥8.77b
Market Cap '28
/
74.18m
No. shares '28
=
CN¥118.21
Share Price '28
CN¥118.21
Share Price '28
Discounted to 2025 @ 8.29% p.a.
=
CN¥93.08
Fair Value '25
CN¥93.08
Fair Value '25
Converted to USD @ 0.1392 CNY/USD Exchange Rate
=
US$12.96
Fair Value '25