DADA
Dada Nexus Ltd
Price:
1.96
USD
Volume:
3,841,914
China | Internet & Direct Marketing Retail
DADA DCF Valuation - Growth Exit 5Y
-876.9 %
Upside
What is the DCF valuation of DADA?
The Discounted Cash Flow (DCF) valuation of Dada Nexus Ltd (DADA) is (15.23) USD. With the latest stock price at 1.96 USD, the upside of Dada Nexus Ltd based on DCF is -876.9%.
Is DADA a buy or a sell?
Based on the latest price of 1.96 USD and our DCF valuation, Dada Nexus Ltd (DADA) is a sell. Selling DADA stocks now will result in a potential gain of 876.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.3% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (26.59) - (10.72) | (15.23) |
| Upside | -1456.9% - -646.9% | -876.9% |
1.96 USD
Stock Price
(15.23) USD
Fair Price
| (CNY in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 9,664 | 10,193 | 12,300 | 14,582 | 17,380 | 19,506 |
| % Growth | 8% | 5% | 21% | 19% | 19% | 12% |
| Cost of goods sold | (7,221) | (7,236) | (8,295) | (9,343) | (10,578) | (11,279) |
| % of Revenue | 75% | 71% | 67% | 64% | 61% | 58% |
| Selling, G&A expenses | (3,161) | (3,334) | (4,023) | (4,770) | (5,685) | (6,380) |
| % of Revenue | 33% | 33% | 33% | 33% | 33% | 33% |
| Research & Development | (363) | (382) | (461) | (547) | (652) | (732) |
| % of Revenue | 4% | 4% | 4% | 4% | 4% | 4% |
| Net interest & other expenses | (974) | (1,027) | (1,240) | (1,470) | (1,752) | (1,966) |
| % of Revenue | 10% | 10% | 10% | 10% | 10% | 10% |
| Tax expense | 17 | 5 | 5 | 5 | 4 | 3 |
| Tax rate | -1% | 0% | 0% | 0% | 0% | 0% |
| Net profit | (2,039) | (1,782) | (1,715) | (1,543) | (1,284) | (849) |
| % Margin | -21% | -17% | -14% | -11% | -7% | -4% |