MINISO Group Holding

Top Pick for Multi-bagger

SuEric

Invested

Community Contributor

Published

09 Jan 25

Views

2.8k

09 Jan

US$12.95

SuEric's Fair Value

US$44.06

70.6% undervalued

-28.1%

-0.2%

-28.1%

-0.2%

You can edit this narrative until May 14 2:36 AM. Then, changes will post as Updates.

Author's Valuation

US$44.0670.6% undervalued

SuEric's Fair Value

Valuator

Company Info

Notes

SuEric'sFair Value

US$44.06

70.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

13.77%

Historical revenue growth rate

19.92%

General Merchandise and Department Stores revenue growth rate

0.47%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.84%

Calculation

CN¥7.86b

Earnings '30

20.00x

PE Ratio '30

CN¥157.20b

Market Cap '30

CN¥157.20b

Market Cap '30

302.20m

No. shares '30

CN¥520.19

Share Price '30

CN¥520.19 Share Price '30

Discounted to 2025 @ 10.00% p.a.

CN¥323.00

Fair Value '25

CN¥323.00 Fair Value '25

Converted to USD @ 0.1364 CNY/USD Exchange Rate

US$44.06

Fair Value '25