Last Update 25 Jan 26
Fair value Increased 0.57%KC: Higher Profitability Assumptions Will Support Future Upside Potential
Analysts have nudged their fair value estimate for Kingsoft Cloud Holdings slightly higher to US$18.14 from US$18.04, citing updated assumptions for discount rate, revenue growth, profit margin and future P/E expectations.
What's in the News
- A board meeting is scheduled for November 19, 2025, to review and approve the unaudited third quarter results for Kingsoft Cloud Holdings, its subsidiaries, and consolidated affiliated entities for the three months ended September 30, 2025, and to consider their publication (Key Developments).
Valuation Changes
- Fair Value Estimate has been nudged higher from US$18.04 to US$18.14 per share, reflecting a small adjustment in the model inputs.
- The Discount Rate has been revised slightly from 11.27% to 11.29%, indicating a marginal change in the implied risk assumptions.
- Revenue Growth has been updated from 18.81% to 18.01%, pointing to a modestly lower projected growth profile in the forecast period.
- Net Profit Margin has been raised from 6.19% to 6.99%, suggesting a slightly stronger profitability assumption over time.
- Future P/E has moved from 65.84x to 56.61x, indicating a lower valuation multiple being applied to expected earnings.
Key Takeaways
- Rapid AI adoption and tailored vertical solutions drive underappreciated growth, supporting higher margins and sustainable long-term revenue prospects.
- Strategic alliances and flexible business models boost recurring revenue, visibility, and scalability while reducing financial risk and enhancing market share.
- High infrastructure costs, client concentration, and geopolitical supply risks threaten profitability, cash flow flexibility, and the company's ability to diversify or scale future growth.
Catalysts
About Kingsoft Cloud Holdings- Provides cloud services to businesses and organizations primarily in China.
- Ongoing advances in AI and generative AI adoption across multiple sectors are rapidly increasing demand for intelligent computing and scalable cloud services, driving strong revenue growth-evidenced by AI-related gross billings up 120%+ YoY and forming 45% of public cloud revenue, indicating the addressable market and future top-line expansion remain underappreciated.
- Strategic partnerships and ecosystem integration with major tech players such as Xiaomi and Kingsoft Group create unique, recurring enterprise business and long-term visibility, as seen in ecosystem revenue rising 70% YoY; this recurring and symbiotic growth driver improves revenue stability and supports premium ARPU, which should support margin and earnings upside in coming periods.
- Expansion of specialized vertical cloud solutions (e.g., in government, healthcare, finance) positions Kingsoft Cloud to move up the value chain and capture higher-margin business, with recent large enterprise and public sector wins signaling the company's differentiated positioning poised to positively impact both net margins and sustainable revenue growth as digital transformation accelerates.
- Accelerated use of flexible, asset-light models (resource pool/profit-sharing/agent) in cloud infrastructure procurement reduces CapEx intensity and balance sheet risk, enabling Kingsoft Cloud to scale rapidly in response to customer demand while diminishing historical concerns over high capital requirements; this should support improved EBITDA margins and long-term operating leverage.
- The company's strong cash position and ability to leverage China's regulatory support for domestic cloud solutions position it favorably to capture market share in a growing domestic digital and AI infrastructure market, which should further boost earnings and free cash flow as demand for domestic, compliant cloud infrastructure outpaces the legacy IT transition.
Kingsoft Cloud Holdings Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Kingsoft Cloud Holdings's revenue will grow by 18.8% annually over the next 3 years.
- Analysts are not forecasting that Kingsoft Cloud Holdings will become profitable in next 3 years. To represent the Analyst Price Target as a Future PE Valuation we will estimate Kingsoft Cloud Holdings's profit margin will increase from -24.0% to the average US IT industry of 6.4% in 3 years.
- If Kingsoft Cloud Holdings's profit margin were to converge on the industry average, you could expect earnings to reach CN¥900.5 million (and earnings per share of CN¥2.65) by about September 2028, up from CN¥-2.0 billion today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 64.9x on those 2028 earnings, up from -13.5x today. This future PE is greater than the current PE for the US IT industry at 32.4x.
- Analysts expect the number of shares outstanding to grow by 7.0% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 10.91%, as per the Simply Wall St company report.
Kingsoft Cloud Holdings Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Persistent margin pressure due to high infrastructure and server costs-adjusted gross margin declined to 14.9% from 17% year-over-year-with further risk of margin deterioration as the company transitions to more leased capacity and profit-sharing models, likely impacting future net profits.
- Heavy revenue concentration from Xiaomi and Kingsoft ecosystem clients (27% of Q2 revenue, 40% of full-year related-party cap)-heightening client concentration risk such that reduced spending or loss of a major client could cause significant revenue volatility.
- Ongoing large-scale capital expenditures (RMB 10 billion annual target) and necessity for continuous investment in high-performance computing infrastructure imply significant cash outflows; this, combined with expanding lease liabilities, may strain free cash flow and limit long-term reinvestment ability.
- Inability to achieve easy-to-use AI applications for industry/cloud customers and the need to focus narrowly on specific verticals due to limited application readiness could limit the company's ability to scale solutions, hampering longer-term topline growth across diversified sectors.
- Continued supply chain uncertainty due to US-China geopolitical tensions and reliance on domestic chipmakers increases risk of component shortages, especially if demand for AI or inference workloads spikes, which could disrupt operations and cap growth potential, negatively affecting revenue and asset utilization rates.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of $17.63 for Kingsoft Cloud Holdings based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $26.35, and the most bearish reporting a price target of just $12.99.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be CN¥14.1 billion, earnings will come to CN¥900.5 million, and it would be trading on a PE ratio of 64.9x, assuming you use a discount rate of 10.9%.
- Given the current share price of $13.8, the analyst price target of $17.63 is 21.7% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Kingsoft Cloud Holdings?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.



