What is the intrinsic value of VIPS?

As of 2025-07-05, the Intrinsic Value of Vipshop Holdings Ltd (VIPS) is 29.87 USD. This VIPS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.99 USD, the upside of Vipshop Holdings Ltd is 99.30%.

The range of the Intrinsic Value is 26.34 - 35.16 USD

Is VIPS undervalued or overvalued?

Based on its market price of 14.99 USD and our intrinsic valuation, Vipshop Holdings Ltd (VIPS) is undervalued by 99.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.34 - 35.16	29.87	99.3%
DCF (Growth 10y)	29.03 - 38.63	32.90	119.5%
DCF (EBITDA 5y)	27.00 - 48.09	34.92	132.9%
DCF (EBITDA 10y)	29.71 - 49.67	37.06	147.3%
Fair Value	34.38 - 34.38	34.38	129.34%
P/E	27.12 - 60.61	42.82	185.7%
EV/EBITDA	22.17 - 43.39	31.51	110.2%
EPV	15.38 - 18.28	16.83	12.3%
DDM - Stable	11.78 - 22.75	17.27	15.2%
DDM - Multi	15.10 - 23.14	18.31	22.1%