Skip to content
StockMarketAgent
Direct answer
JD.com is a mature quality compounder with a highly defensible owned-logistics network. However, intense price competition from PDD and sluggish consumer demand in China restrict near-term growth and margin expansion, warranting a heavily discounted terminal multiple. Fair value range: low $31.8, high $56.4, with mid-point at $44.1.
Stock analysis

JD fair value $32–$56

By StockMarketAgent.AI team· supervised by
Analisado: 2026-05-20Próxima atualização: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Preço
$32.38
▲ +11.69 (+36.10%)
Valor justo
$44
$32–$56
Classificação
Compra forte
confidence 88/100
Potencial de alta
+36.1%
upside to fair value
Margem de segurança
$37.46
MoS level · 15%
Capitalização de mercado
$43.7B
P/E fwd 7.5
Fonte em inglêsPT
Exibindo a fonte em inglês enquanto traduzimos
Este relatório ainda não foi traduzido. Atualize em alguns minutos assim que a fila de tradução recuperar o atraso.

§1 Resumo executivo

  • Highly defensible owned-logistics network supports FCF visibility.
  • Price competition and sluggish demand restrict near-term growth.
  • Discounted 12x terminal multiple prices in structural China risks.
  • 36.1% upside to $44.07 base case fair value target.
Fair value
$44
Margin of safety
+26.5%
Confidence
88/100
Moat
6.5/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$32.38Price
Low $31.76
Mid $44.07
High $56.43

JD.com is a mature quality compounder with a highly defensible owned-logistics network. However, intense price competition from PDD and sluggish consumer demand in China restrict near-term growth and margin expansion, warranting a heavily discounted terminal multiple.

  • Owned-logistics network
    Owned-logistics network
  • Supply chain scale
    Supply chain scale
  • Bull thesis
    Composite fair value of $44.07 synthesizes strong FCF metrics with aggressive upside potential.

§2 Cenário pessimista

Persistent deflationary pressures and aggressive subsidization by rivals erode margins, causing revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. to stagnate and structural multiple compression.

Como esta tese pode falhar

PDD price war escalation

· High

Aggressive subsidization from PDD permanently impairs JD's 1P retail margins.

FV impact
Downside to $31.76
Trigger
12-24 months

China macro stagnation

· Medium

Persistent deflationary pressures and sluggish consumer demand prevent top-line recovery.

FV impact
Terminal multiple compression to 10x
Trigger
1-3 years

Regulatory shifts

· Low

Unfavorable regulatory actions affecting ADRs or Chinese internet platforms.

FV impact
Severe multiple compression
Trigger
Unpredictable
Sinais de alerta antecipado para monitorar
MétricaAtualLimite de gatilho
Sequential decline in operating margin below 3.5%MonitorDeterioration versus the report thesis
Market share loss to PDD in core categoriesMonitorDeterioration versus the report thesis
Deceleration in revenue growth below 3%MonitorDeterioration versus the report thesis
Increase in fulfillment costs eroding logistics advantageMonitorDeterioration versus the report thesis
Weakness in consumer discretionary spending metricsMonitorDeterioration versus the report thesis

§3 Histórico financeiro

Demonstração de resultados — últimos seis períodos
ItemT−0T−1T−2T−3CAGR
Período2022-12-312023-12-312024-12-312025-12-31Trend
Receita$1,046.24B$1,084.66B$1,158.82B$1,309.09B+7.8%
Lucro bruto$147.07B$159.70B$183.87B$210.03B+12.6%
Lucro operacional$18.34B$28.91B$39.57B$3.69B-41.4%
Lucro líquido$10.38B$24.17B$41.36B$19.63B+23.7%
LPA (diluído)$6.42$15.22$26.86$12.90+26.2%
EBITDA$23.21B$42.82B$63.34B$37.87B+17.7%
P&D$16.89B$16.39B$17.03B$22.23B+9.6%
SG&A$48.83B$49.84B$56.84B$95.93B+25.2%

Pontuações de qualidade

Piotroski F-score
5 / 9
Composto de qualidade 0–9
Altman Z-score
2.37
Risco de falência (>3 seguro)
Beneish M-score
-2.52
Risco de manipulação de lucros
OCF / Lucro líquido
0.97×
>1 indica alta qualidade dos lucros
Limite de qualidade contábil
Pass
Limite ajustado ao setor
ROIC
6.7%
Retorno sobre o capital investido
Seção 3

Numbers analysis

Fluxo de caixa

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Alocação de capital

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Assinantes individuais — a partir do §411 seções a mais

Leia a análise completa — 11 seções a mais.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Relatório completo para cada ticker coberto
24 meses de arquivo de classificações
Briefings da lista de acompanhamento + alertas de mudança de classificação
Exportação PDF + DOCX em qualquer idioma
Iniciar teste grátis
Cancele a qualquer momento.
MARGINS FAQ

JD margins questions

  1. JD (JD)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.

FAQ

JD — frequently asked questions

  1. Based on our latest analysis, JD looks meaningfully undervalued. The current price is $32.4 versus a composite fair-value midpoint of $44.1 (range $31.8–$56.4), which implies roughly 36.1% upside to the midpoint.

Related coverage

Names readers of JD also follow

Same archetype: mature-compounder