As of 2025-05-21, the Intrinsic Value of Pinduoduo Inc (PDD) is 177.37 USD. This PDD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.38 USD, the upside of Pinduoduo Inc is 51.10%.
The range of the Intrinsic Value is 137.11 - 263.22 USD
Based on its market price of 117.38 USD and our intrinsic valuation, Pinduoduo Inc (PDD) is undervalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.11 - 263.22 | 177.37 | 51.1% |
| DCF (Growth 10y) | 155.53 - 286.12 | 197.67 | 68.4% |
| DCF (EBITDA 5y) | 95.00 - 165.68 | 124.82 | 6.3% |
| DCF (EBITDA 10y) | 121.76 - 197.25 | 152.68 | 30.1% |
| Fair Value | 279.35 - 279.35 | 279.35 | 137.99% |
| P/E | 143.66 - 331.87 | 228.57 | 94.7% |
| EV/EBITDA | 59.09 - 182.50 | 118.53 | 1.0% |
| EPV | 67.22 - 91.01 | 79.12 | -32.6% |
| DDM - Stable | 87.46 - 240.54 | 164.00 | 39.7% |
| DDM - Multi | 101.63 - 223.64 | 140.46 | 19.7% |
| Market Cap (mil) | 163,729.84 |
| Beta | 0.78 |
| Outstanding shares (mil) | 1,394.87 |
| Enterprise Value (mil) | 156,457.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.00% |
| WACC | 8.54% |