BABA
Alibaba Group Holding Ltd
Price:  
173.93 
USD
Volume:  
11,674,571.00
China | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Alibaba Intrinsic Value

24.30 %
Upside

What is the intrinsic value of Alibaba?

As of 2025-10-31, the Intrinsic Value of Alibaba Group Holding Ltd (BABA) is 216.18 USD. This Alibaba valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.93 USD, the upside of Alibaba Group Holding Ltd is 24.30%.

The range of the Intrinsic Value is 162.40 - 330.14 USD

Is Alibaba undervalued or overvalued?

Based on its market price of 173.93 USD and our intrinsic valuation, Alibaba Group Holding Ltd (BABA) is undervalued by 24.30%.

173.93 USD
Stock Price
216.18 USD
Intrinsic Value
Intrinsic Value Details

Alibaba Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 162.40 - 330.14 216.18 24.3%
DCF (Growth 10y) 220.80 - 430.44 288.46 65.8%
DCF (EBITDA 5y) 188.96 - 278.40 255.73 47.0%
DCF (EBITDA 10y) 244.01 - 363.27 324.75 86.7%
Fair Value 56.33 - 56.33 56.33 -67.61%
P/E 178.67 - 282.50 222.77 28.1%
EV/EBITDA 115.95 - 177.64 157.67 -9.3%
EPV 64.92 - 81.72 73.32 -57.8%
DDM - Stable 81.79 - 217.34 149.57 -14.0%
DDM - Multi 142.08 - 294.92 191.94 10.4%

Alibaba Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 402,366.20
Beta 0.76
Outstanding shares (mil) 2,313.38
Enterprise Value (mil) 409,243.56
Market risk premium 4.60%
Cost of Equity 8.72%
Cost of Debt 4.41%
WACC 8.33%