Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Household
/
Yatsen Holding
YSG
Yatsen Holding
Premium Demand Will Stall Amid Intensifying Chinese Oversight And Competition
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
10 Aug 25
Updated
28 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$3.44
180.6% overvalued
intrinsic discount
28 Aug
US$9.66
1Y
207.6%
7D
0.6%
Loading
1Y
207.6%
7D
0.6%
Author's Valuation
US$3.4
180.6% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$3.4
180.6% overvalued
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¥666.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.00%
Personal Products revenue growth rate
0.17%
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
8.31%
Calculation
CN¥666.06m
Earnings '28
x
3.80x
PE Ratio '28
=
CN¥2.53b
Market Cap '28
CN¥2.53b
Market Cap '28
/
81.03m
No. shares '28
=
CN¥31.25
Share Price '28
CN¥31.25
Share Price '28
Discounted to 2025 @ 8.27% p.a.
=
CN¥24.62
Fair Value '25
CN¥24.62
Fair Value '25
Converted to USD @ 0.1398 CNY/USD Exchange Rate
=
US$3.44
Fair Value '25
