Rising Global Regulations And Trade Tensions Will Worsen Operational Complexity

AnalystLowTarget

Not Invested

Consensus Narrative from 36 Analysts

Published

03 Jun 25

Updated

27 Aug 25

AnalystLowTarget's Fair Value

US$104.82

16.6% overvalued

27 Aug

US$122.22

37.1%

3.6%

37.1%

3.6%

Author's Valuation

US$104.8

16.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$104.8

16.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

11.41%

General Merchandise and Department Stores revenue growth rate

0.36%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.79%

Calculation

CN¥102.75b

Earnings '28

13.65x

PE Ratio '28

CN¥1.40t

Market Cap '28

CN¥1.40t

Market Cap '28

1.43b

No. shares '28

CN¥980.50

Share Price '28

CN¥980.50 Share Price '28

Discounted to 2025 @ 8.79% p.a.

CN¥761.57

Fair Value '25

CN¥761.57 Fair Value '25

Converted to USD @ 0.1398 CNY/USD Exchange Rate

US$106.46

Fair Value '25