investorscraft@gmail.com

Intrinsic ValueAlibaba Group Holding Limited (89988.HK)

Previous CloseHK$150.70
Intrinsic Value
Upside potential
Previous Close
HK$150.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Alibaba Group is a global technology conglomerate operating a vast ecosystem of digital commerce, logistics, and cloud computing platforms. Its core revenue model is multifaceted, primarily generating income through transaction fees, marketing services, and commissions across its marketplaces, complemented by subscription and usage-based fees from its cloud infrastructure segment. The company serves a diverse clientele, from individual merchants on Taobao to large enterprises utilizing Alibaba Cloud, positioning itself as an essential facilitator of digital transformation and online trade. Operating in the highly competitive consumer cyclical sector, Alibaba maintains a dominant market position within China's e-commerce landscape through its flagship platforms, Tmall and Taobao, which command significant consumer and merchant mindshare. Its international expansion is driven by platforms like Lazada and AliExpress, while its Cainiao logistics network provides a critical competitive moat by ensuring efficient supply chain integration. This extensive ecosystem creates powerful network effects, locking in users and creating cross-selling opportunities across its various services, from digital media to local consumer services, solidifying its status as a foundational pillar of the Asian digital economy.

Revenue Profitability And Efficiency

For FY 2024, Alibaba reported robust revenue of CNY 941.2 billion, demonstrating its immense scale. The company translated this top-line strength into a net income of CNY 80.0 billion, reflecting its ability to monetize its vast ecosystem effectively. Strong operating cash flow of CNY 182.6 billion underscores highly efficient cash conversion from its core marketplace and cloud operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with diluted EPS of CNY 31.33. Capital expenditures of CNY 32.9 billion were significantly outweighed by operating cash flow, indicating disciplined investment and high returns on incremental capital. This efficient model funds both growth initiatives and shareholder returns without straining financial resources.

Balance Sheet And Financial Health

Alibaba maintains a fortress balance sheet with a substantial cash and equivalents position of CNY 248.1 billion. Total debt stands at CNY 205.6 billion, resulting in a net cash position that provides significant financial flexibility and resilience. This strong liquidity profile supports strategic investments and mitigates operational or macroeconomic risks.

Growth Trends And Dividend Policy

The company has initiated a shareholder returns policy, evidenced by a dividend per share of CNY 1.80. Future growth is expected to be driven by international commerce expansion, cloud computing adoption, and deepening penetration in local consumer services, balancing reinvestment with capital returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.64 trillion, the market valuation implies certain growth expectations, particularly for its cloud and international segments. A beta of 0.1 suggests the stock is perceived by the market as having low correlation to broader market movements, potentially viewed as a defensive growth holding.

Strategic Advantages And Outlook

Alibaba's key strategic advantages lie in its unparalleled ecosystem, data network effects, and integrated logistics via Cainiao. The outlook hinges on executing its reorganization into separate business units to unlock value, navigating competitive and regulatory landscapes, and successfully expanding its cloud and international operations to drive the next phase of growth.

Sources

Company Annual Report (20-F)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount