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: $20.55 DETAILS
HIGH: $22.60
LOW: $18.50
MEDIAN: $20.55
CONSENSUS: $20.55
UPSIDE: 42.61%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 56.3% below fair value
Current Price $14.41
Bear Case $28.86 100.3% upside ($28.86 - $14.41) / $14.41 = 100.3% $2.09 × 16x P/E
Fair Value $32.99 128.9% upside ($32.99 - $14.41) / $14.41 = 128.9% $2.09 × 18x P/E
Bull Case $37.11 157.5% upside ($37.11 - $14.41) / $14.41 = 157.5% $2.09 × 20x P/E

Adjust Assumptions

17.7x
2.09$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 6.9x

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 $20.55 from 28 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $32.99 per share.

Warnings

Wall Street's average price target is $20.55 (from 28 analysts). Our estimate is 81% above the consensus -- consider that gap carefully.
Financial statements were converted from CNY into USD using USDCNY at 0.1474 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