image
Consumer Cyclical - Specialty Retail - NASDAQ - CN
$ 31.44
-3.26 %
$ 45.3 B
Market Cap
7.65
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one JD stock under the worst case scenario is HIDDEN Compared to the current market price of 31.4 USD, JD.com, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one JD stock under the base case scenario is HIDDEN Compared to the current market price of 31.4 USD, JD.com, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one JD stock under the best case scenario is HIDDEN Compared to the current market price of 31.4 USD, JD.com, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart JD

image
$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
1.16 REVENUE
6.84%
38.7 B OPERATING INCOME
48.84%
44.7 B NET INCOME
84.80%
58.1 B OPERATING CASH FLOW
-2.40%
-871 M INVESTING CASH FLOW
98.54%
-21 B FINANCING CASH FLOW
-261.64%
301 B REVENUE
-13.23%
10.5 B OPERATING INCOME
24.05%
10.9 B NET INCOME
10.51%
-18.3 B OPERATING CASH FLOW
-73.37%
16.2 B INVESTING CASH FLOW
230.06%
-7.29 B FINANCING CASH FLOW
-161.78%
Balance Sheet JD.com, Inc.
image
Current Assets 387 B
Cash & Short-Term Investments 234 B
Receivables 30.4 B
Other Current Assets 122 B
Non-Current Assets 312 B
Long-Term Investments 116 B
PP&E 113 B
Other Non-Current Assets 81.9 B
33.51 %4.35 %17.52 %16.64 %16.25 %11.73 %Total Assets$698.2b
Current Liabilities 300 B
Accounts Payable 193 B
Short-Term Debt 15.2 B
Other Current Liabilities 91.5 B
Non-Current Liabilities 85.4 B
Long-Term Debt 74.6 B
Other Non-Current Liabilities 10.8 B
50.10 %3.95 %23.76 %19.37 %2.81 %Total Liabilities$384.9b
EFFICIENCY
Earnings Waterfall JD.com, Inc.
image
Revenue 1.16
Cost Of Revenue 1.05
Gross Profit 113 B
Operating Expenses 74.7 B
Operating Income 38.7 B
Other Expenses -5.92 B
Net Income 44.7 B
1t1t1t1t800b800b600b600b400b400b200b200b001t(1t)113b(75b)39b6b45bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
9.79% GROSS MARGIN
9.79%
3.34% OPERATING MARGIN
3.34%
3.57% NET MARGIN
3.57%
17.28% ROE
17.28%
5.92% ROA
5.92%
8.11% ROIC
8.11%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis JD.com, Inc.
image
50b50b40b40b30b30b20b20b10b10b00(10b)(10b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 44.7 B
Depreciation & Amortization 7.79 B
Capital Expenditures -13.8 B
Stock-Based Compensation 3 B
Change in Working Capital 5.15 B
Others 11.6 B
Free Cash Flow 44.3 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets JD.com, Inc.
image
Wall Street analysts predict an average 1-year price target for JD of $45.6 , with forecasts ranging from a low of $28 to a high of $55 .
JD Lowest Price Target Wall Street Target
28 USD -10.94%
JD Average Price Target Wall Street Target
45.6 USD 44.99%
JD Highest Price Target Wall Street Target
55 USD 74.94%
Price
Max Price Target
Min Price Target
Average Price Target
55555050454540403535303025252020Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.98 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.401.401.201.201.001.000.800.800.600.600.400.400.200.200.000.001.261.260.620.620.760.760.980.9820222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership JD.com, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Is JD Retail Poised to Ride China's Consumer Rebound in 2025? JD Retail is leveraging AI, low prices and ecosystem scale to capture China's consumer rebound in 2025. zacks.com - 6 days ago
JD.Com: Hidden Value In A Fragile Environment JD.com trades at deeply discounted valuations versus peers, despite strong fundamentals: growing revenues, robust free cash flow, and improving operating margins. Consensus is overwhelmingly bullish, with 82% Buy ratings and a 52% average upside target, reflecting expectations for earnings recovery and rerating potential. JD's vertically integrated model, premium positioning, and proprietary logistics offer defensive qualities and resilience amid macro uncertainty and intense competition. seekingalpha.com - 1 week ago
JD: 15% Growth Meets 8 Times Earnings JD.com remains deeply undervalued, trading at single-digit valuation multiples and far below intrinsic value, offering a significant margin of safety for long-term investors. Recent quarterly results show accelerating double-digit revenue growth, margin improvements, and robust user engagement, signaling a strong business recovery. Growth opportunities abound, including a rapidly expanding food delivery segment and new initiatives leveraging JD's logistics and AI capabilities. seekingalpha.com - 1 week ago
JD.com: Another Strong Buy From China JD.com is a strong buy for me, due to robust financials, strong cash flow, and significant growth potential, especially after the recent stock price drop. China's monetary policy shift and economic stimulus should boost consumer demand, directly benefiting JD's integrated retail and logistics model. Valuation is compelling: even conservative DCF estimates show JD trading at a deep discount, with scenarios indicating even 60-240% upside potential. seekingalpha.com - 1 week ago
JD.com: Buybacks, Dividends, And Discounted Multiples JD.com has transitioned from a high-growth e-commerce player to a mature, efficient business focused on margin expansion and shareholder returns. Despite fierce competition and macro risks, JD's operational metrics and capital allocation have improved, with dividends and buybacks signaling a shareholder-friendly shift. Valuation models (DCF, P/E, EV/EBITDA) show JD trading at a significant discount to peers and history, supporting a 10-15% upside potential. seekingalpha.com - 1 week ago
JD.com Is Stuck In Neutral, But Fundamentals Point To A Big Rebound JD.com is executing well, posting strong growth, margin improvement, and buybacks, yet trades at a deep discount due to persistent China risk sentiment. Despite macro and regulatory headwinds, JD's core business remains robust, with unique supply chain control, expanding into food delivery and AI healthcare. Valuation is extremely attractive—under 8x earnings, 3% yield, and a DCF fair value of $45–$50, offering compelling risk-reward for patient investors. seekingalpha.com - 1 week ago
JD.com Underperforms Industry in 3 Months: Should You Book Profits? JD's falling margins, cost surges and fierce e-commerce rivalry signal a tough road ahead despite solid revenue growth. zacks.com - 2 weeks ago
Is Trending Stock JD.com, Inc. (JD) a Buy Now? JD.com (JD) has received quite a bit of attention from Zacks.com users lately. Therefore, it is wise to be aware of the facts that can impact the stock's prospects. zacks.com - 2 weeks ago
Brokers Suggest Investing in JD.com (JD): Read This Before Placing a Bet The recommendations of Wall Street analysts are often relied on by investors when deciding whether to buy, sell, or hold a stock. Media reports about these brokerage-firm-employed (or sell-side) analysts changing their ratings often affect a stock's price. zacks.com - 2 weeks ago
Are JD's Logistics Investments Worth the Profitability Trade-Off? JD.com's logistics arm sees 11% revenue growth in Q1 2025, but heavy investments continue to weigh on short-term profitability. zacks.com - 3 weeks ago
MELI vs. JD: Which International E-Commerce Stock Has More Upside? MercadoLibre outpaces JD.com in stock gains, buyer growth and earnings momentum, offering better upside in 2025. zacks.com - 3 weeks ago
'The Big Short' Michael Burry's Latest Moves: What Investors Are Getting Wrong Michael Burry just sold everything and initiated major short positions. Is 'The Big Short' happening all over again? I don't think so. The story is more complex than that. Here's why. seekingalpha.com - 3 weeks ago
8. Profile Summary

JD.com, Inc. JD

image
COUNTRY CN
INDUSTRY Specialty Retail
MARKET CAP $ 45.3 B
Dividend Yield 0.00%
Description 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.
Contact Building A, 20th Floor, Beijing, 101111 https://www.jd.com
IPO Date May 22, 2014
Employees 570895
Officers Jia Dong Investor Relations of Associate Director Mr. Qiangdong Liu Founder & Chairman Ms. Pang Zhang Chief Human Resources Officer Ms. Ran Xu CPA Chief Executive Officer, Executive Director & CEO of JD Retail Mr. Chengfeng He Chief Compliance Officer Mr. Daxue Li Advisor Mr. Ruiyu Li Senior Director of Investor Relations Mr. Sean Shibiao Zhang Director of Investor Relations Mr. Su Shan Chief Financial Officer