The Discounted Cash Flow (DCF) valuation of JD.Com Inc (9618.HK) is 78.40 HKD. With the latest stock price at 111.60 HKD, the upside of JD.Com Inc based on DCF is -29.8%.
Based on the latest price of 111.60 HKD and our DCF valuation, JD.Com Inc (9618.HK) is a sell. selling 9618.HK stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.3% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 55.58 - 169.69 | 78.40 |
| Upside | -50.2% - 52.1% | -29.8% |