Vipshop Holdings Limited logo VIPS - Vipshop Holdings Limited

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 15
HOLD 12
SELL 1
STRONG
SELL
0
| PRICE TARGET: $18.50 DETAILS
HIGH: $18.50
LOW: $18.50
MEDIAN: $18.50
CONSENSUS: $18.50
UPSIDE: 25.51%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 54.7% below fair value
Current Price $14.74
Bear Case $28.47 93.2% upside ($28.47 - $14.74) / $14.74 = 93.2% $2.10 × 16x P/E
Fair Value $32.55 120.8% upside ($32.55 - $14.74) / $14.74 = 120.8% $2.10 × 18x P/E
Bull Case $36.61 148.4% upside ($36.61 - $14.74) / $14.74 = 148.4% $2.10 × 20x P/E

Adjust Assumptions

17.7x
2.1$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 7.0x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $18.50 from 28 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $32.55 per share.

Warnings

Wall Street's average price target is $18.50 (from 28 analysts). Our estimate is 101% above the consensus -- consider that gap carefully.
Financial statements were converted from CNY into USD using USDCNY at 0.1478 USD per CNY.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples