The Discounted Cash Flow (DCF) valuation of JD.Com Inc (9618.HK) is 170.05 HKD. With the latest stock price at 127.70 HKD, the upside of JD.Com Inc based on DCF is 33.2%.
Based on the latest price of 127.70 HKD and our DCF valuation, JD.Com Inc (9618.HK) is a buy. buying 9618.HK stocks now will result in a potential gain of 33.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 11.9% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 117.65 - 356.53 | 170.05 |
| Upside | -7.9% - 179.2% | 33.2% |