Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
75.43 USD130.54 USD176.28 USD
-25.22%
130.54 USDCurrent price is 25.2% below the base model value.
P
Consumer CyclicalInternet RetailIreland
PDD.US · PDD Holdings Inc.
NMS · US · USD
Latest price97.62 USD
30D+5.93%
Vs. base value+53.4%
Research summary
PDD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income lacks a complete YoY comparison. Current price is about 97.62 USD, while the model base case is about 63.64 USD; the current price sits +53.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue54B USD
Net income15B USD
Free cash flow17B USD
Operating cash flow17B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price97.62 USD
Base value63.64 USD
Vs. base+53.4%
Price date2026/04/28
39.34 USD63.64 USD82.93 USD
+53.39%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
39.34 USD63.64 USD82.93 USD
+53.39%
63.64 USDCurrent price is 53.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth12.2%
Current price implies roughly 12.2% annualized FCF growth.
12.2%Current price implies roughly 12.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
13.60 USD13.60 USD13.60 USD
+618%
13.60 USDCurrent price is 618% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | - | - | 67.04 |
| 2024/12/30 | Annual | 54B USD | 15B USD | 17B USD | 2.6 |
| 2023/12/30 | Annual | 35B USD | 8B USD | 13B USD | 1.45 |
| 2022/12/30 | Annual | 19B USD | 5B USD | 7B USD | 0.79 |
| 2021/12/30 | Annual | 15B USD | 1B USD | 5B USD | 0.21 |
Ad placement