JD.com Inc

By default your notes are visible only to you.

95.9

52-week range

143.8

112.1

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

7.9 %

Dividend Yield TTM

3.5 %

Market cap

306,217

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

24.1

Price / Book TTM

1.2

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(0.5)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(12) %

(55.3) %

(46) %

Free cash flow per share growth

(88.8) %

(84.1) %

162.1 %

Earnings per share growth

(52.3) %

(59.6) %

287.2 %

Founded: 1,998

Employees: 570,895

Business Summary:JD.com, Inc. provides supply chain-based technologies and services in the People's Republic of China. The company offers computers, communication, and consumer electronics products, as well as home appliances; and general merchandise products comprising food, beverage and fresh produce, baby and maternity products, furniture and household goods, cosmetics and other personal care items, pharmaceutical and healthcare products, books, automobile accessories, apparel and footwear, bags, and jewelry. It also provides online marketplace services for third-party merchants; marketing services; and omni-channel solutions to customers and offline retailers, as well as online healthcare services. In addition, the company develops, owns, and manages its logistics facilities and other real estate properties to support third parties; and provides asset management services for logistics property investors. Further, it provides integrated data, technology, business, and user management industry solutions to support the digitization of enterprises and institutions. The company was formerly known as 360buy Jingdong Inc. and changed its name to JD.com, Inc. in January 2014. JD.com, Inc. was incorporated in 2006 and is headquartered in Beijing, the People's Republic of China.

Fair Value Reference Estimate