As of 2025-05-20, the Intrinsic Value of Vipshop Holdings Ltd (VIPS) is 33.33 USD. This VIPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.47 USD, the upside of Vipshop Holdings Ltd is 115.40%.
The range of the Intrinsic Value is 29.25 - 39.50 USD
Based on its market price of 15.47 USD and our intrinsic valuation, Vipshop Holdings Ltd (VIPS) is undervalued by 115.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.25 - 39.50 | 33.33 | 115.4% |
| DCF (Growth 10y) | 33.10 - 45.01 | 37.86 | 144.8% |
| DCF (EBITDA 5y) | 29.04 - 49.98 | 32.97 | 113.1% |
| DCF (EBITDA 10y) | 32.99 - 54.15 | 37.65 | 143.3% |
| Fair Value | 37.65 - 37.65 | 37.65 | 143.34% |
| P/E | 39.06 - 55.22 | 48.80 | 215.5% |
| EV/EBITDA | 22.32 - 80.79 | 36.21 | 134.1% |
| EPV | 15.77 - 18.85 | 17.31 | 11.9% |
| DDM - Stable | 12.52 - 24.43 | 18.47 | 19.4% |
| DDM - Multi | 16.59 - 25.90 | 20.28 | 31.1% |
| Market Cap (mil) | 7,502.22 |
| Beta | 0.43 |
| Outstanding shares (mil) | 484.95 |
| Enterprise Value (mil) | 4,181.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 10.47% |