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: 27.94%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 55.6% below fair value
Current Price $14.46
Bear Case $28.48 97.0% upside ($28.48 - $14.46) / $14.46 = 97.0% $2.10 × 16x P/E
Fair Value $32.55 125.1% upside ($32.55 - $14.46) / $14.46 = 125.1% $2.10 × 18x P/E
Bull Case $36.62 153.3% upside ($36.62 - $14.46) / $14.46 = 153.3% $2.10 × 20x P/E

Adjust Assumptions

17.7x
2.1$

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 $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