US · JD
JD.com, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Beijing 101111
- Website
- jd.com
Price · as of 2024-12-31
$29.96
Market cap 37.65B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4.30 | -85.65% |
| Intrinsic Value(DCF) | $111.59 | +272.46% |
| Graham-Dodd Method(GD) | $27.00 | -9.88% |
| Graham Formula(GF) | $55.10 | +83.91% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $0.00 | $0.00 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $25.48 | $13.55 | $25,866.42 | $0.00 | $0.00 |
| 2015 | $25.25 | $12.93 | $15,505.85 | $0.00 | $0.00 |
| 2016 | $28.18 | $16.71 | $8,610.07 | $1.70 | $0.00 |
| 2017 | $41.48 | $21.20 | $5,906.73 | $4.50 | $0.60 |
| 2018 | $24.55 | $16.35 | $2,888.61 | $4.00 | $0.00 |
| 2019 | $38.26 | $23.05 | $2,018.91 | $6.90 | $37.40 |
| 2020 | $76.24 | $40.89 | $2,279.48 | $39.30 | $165.30 |
| 2021 | $43.55 | $26.21 | $2,952.88 | $16.10 | $0.00 |
| 2022 | $37.65 | $27.74 | $1,378.37 | $4.10 | $16.50 |
| 2023 | $23.37 | $18.92 | $230.00 | $20.70 | $24.90 |
| 2024 | $41.08 | $30.40 | $19.39 | $27.00 | $55.10 |
AI valuation
Our deep-learning model estimates JD.com, Inc.'s (JD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4.30
- Current price
- $29.96
- AI upside
- -85.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$111.59
+272.46% upside
Graham-Dodd
$27.00
-9.88% upside
Graham Formula
$55.10
+83.91% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| JD | JD.com, Inc. | $29.96 | 37.65B | +1% | +272% | -10% | +84% | 10.10 | 1.88 | 0.39 | 6.48 | 13.20 | 2.67 | 9.79% | 3.34% | 3.57% | 18.96% | 32.71% | 6.73% | 0.38 | 13.38 | 1.29 | 0.88 | -0.39 | 7651.00% | 684.00% | 1207.00% | 9.81% | 0.19 | 43.14% | 1.83% | 18.50% | 10.93% | 7.92 | 6.93 | 0.26 | 2.86 |
| CMG | Chipotle Mexican Grill, I… | $37.22 | 49.21B | +11% | -60% | -79% | -59% | 31.95 | 17.33 | 4.11 | 24.41 | 1182.13 | 17.47 | 22.35% | 16.84% | 12.88% | 47.36% | 16.68% | 16.88% | 3.48 | — | 1.23 | 1.09 | 4.01 | 270.00% | 541.00% | -423.00% | 2.95% | 1.78 | 15.73% | 0.00% | 0.00% | 4.94% | 28.81 | 39.97 | 4.85 | 6.97 |
| CPNG | Coupang, Inc. | $19.08 | 34.85B | +114% | +128% | -84% | -87% | 173.32 | 7.80 | 1.04 | 53.95 | 568.52 | 8.13 | 29.37% | 1.37% | 0.60% | 4.77% | 5.13% | 1.26% | 1.54 | 5.50 | 1.04 | 0.71 | 1.17 | 3049.00% | 1409.00% | -4816.00% | 1.45% | 0.19 | 14.16% | 0.00% | 0.00% | 0.00% | 77.91 | 70.59 | 1.07 | 3.38 |
| CPRT | Copart, Inc. | $38.09 | 36.87B | +38% | -39% | -55% | -27% | 27.36 | 4.61 | 9.12 | 17.84 | 201.57 | 4.92 | 45.18% | 36.51% | 33.41% | 18.53% | 31.78% | 16.72% | 0.01 | — | 8.25 | 8.13 | -1.27 | 1357.00% | 968.00% | 2799.00% | 2.91% | 2.63 | 28.22% | 0.00% | 0.00% | 3.03% | 22.20 | 30.61 | 8.11 | 31.50 |
| DHI | D.R. Horton, Inc. | $160.39 | 46.69B | 0% | -59% | -30% | -90% | 13.61 | 2.02 | 1.42 | 10.71 | — | 2.03 | 23.70% | 12.92% | 10.47% | 14.48% | 12.52% | 10.02% | 0.25 | — | 17.39 | 1.75 | 0.63 | -1932.00% | -693.00% | 6219.00% | 6.73% | 1.74 | 12.16% | 1.01% | 13.80% | 9.79% | 11.72 | 15.79 | 1.51 | 6.42 |
| EBAY | eBay Inc. | $90.86 | 41.07B | -11% | -21% | -94% | -22% | 20.06 | 8.68 | 3.61 | 15.61 | 197.59 | 270.54 | 71.45% | 20.51% | 18.30% | 40.85% | 24.82% | 10.80% | 1.60 | 9.26 | 1.10 | 0.91 | 1.93 | 1015.00% | 795.00% | -1508.00% | 4.15% | 0.47 | 20.92% | 1.33% | 26.60% | 7.57% | 19.54 | 26.79 | 4.01 | 2.94 |
| F | Ford Motor Company | $14.10 | 55.23B | -37% | -62% | — | — | -6.53 | 1.48 | 0.28 | 21.39 | — | 1.50 | 12.18% | 1.35% | -4.37% | -20.21% | 1.05% | -2.84% | 4.66 | 2.02 | 1.07 | 0.90 | 16.91 | -24110.00% | 123.00% | 8500.00% | 23.40% | 0.19 | 7.50% | 5.61% | -36.60% | 5.61% | 72.02 | 14.63 | 0.97 | 0.95 |
| LVS | Las Vegas Sands Corp. | $56.72 | 38.35B | -26% | +724% | — | -6% | 20.87 | 24.49 | 2.99 | 11.39 | 104.89 | 38.29 | 28.18% | 23.73% | 12.50% | 83.42% | 19.38% | 8.76% | 10.15 | 4.14 | 1.14 | 1.09 | 2.73 | 1990.00% | 1522.00% | 185.00% | 4.25% | 0.67 | 12.31% | 2.14% | 44.60% | 7.83% | 16.59 | 30.98 | 3.94 | 2.54 |
| ROST | Ross Stores, Inc. | $205.64 | 66.88B | -50% | -65% | -87% | -64% | 22.07 | 8.37 | 2.18 | 14.41 | 161.44 | 8.37 | 27.78% | 12.24% | 9.89% | 40.28% | 32.12% | 14.32% | 1.03 | 40.79 | 1.62 | 1.05 | 0.29 | 1367.00% | 369.00% | -655.00% | 3.55% | 0.51 | 26.82% | 1.06% | 23.40% | 3.52% | 18.21 | 28.77 | 2.23 | 5.56 |
| TCOM | Trip.com Group Limited | $52.62 | 34.39B | -8% | +275% | -32% | +88% | 17.20 | 2.08 | 5.56 | 17.29 | 25.42 | 4.31 | 81.25% | 26.60% | 32.02% | 13.01% | 11.49% | 7.46% | 0.28 | 8.17 | 1.51 | 1.33 | -0.54 | 6766.00% | 1973.00% | -1105.00% | 6.42% | 0.27 | 17.76% | 0.00% | 0.00% | 4.82% | 18.32 | 13.65 | 4.87 | 2.66 |
About JD.com, Inc.
JD.com, Inc. operates as a supply chain-based technology and service provider 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, industrial 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; offers asset management services and integrated service platform; leasing of storage facilities and related management services; and engages in online retail business. Further, it provides integrated data, technology, business, and user management industry solutions to support the digitization of enterprises and institutions; and technology-driven supply chain solutions and logistics services. 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.
- CEO
- Ran Xu
- Employees
- 570.9K
- Beta
- 0.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($111.59 ÷ $29.96) − 1 = +272.46% (DCF, example).