image
Consumer Cyclical - Specialty Retail - NASDAQ - CN
$ 32.07
-1.23 %
$ 46.7 B
Market Cap
7.78
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one JD stock under the worst case scenario is HIDDEN Compared to the current market price of 32.1 USD, JD.com, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one JD stock under the base case scenario is HIDDEN Compared to the current market price of 32.1 USD, JD.com, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one JD stock under the best case scenario is HIDDEN Compared to the current market price of 32.1 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$30.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
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 -12.69%
JD Average Price Target Wall Street Target
45.6 USD 42.14%
JD Highest Price Target Wall Street Target
55 USD 71.50%
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 '26Jul '26Jul '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 7
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
Investors Heavily Search JD.com, Inc. (JD): Here is What You Need to Know 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 - 1 week ago
JD.com, Inc. (JD) Stock Declines While Market Improves: Some Information for Investors JD.com, Inc. (JD) concluded the recent trading session at $32.64, signifying a -1.3% move from its prior day's close. zacks.com - 2 weeks ago
Is JD.com (JD) a Buy as Wall Street Analysts Look Optimistic? Investors often turn to recommendations made by Wall Street analysts before making a Buy, Sell, or Hold decision about a stock. While media reports about rating changes by these brokerage-firm employed (or sell-side) analysts often affect a stock's price, do they really matter? zacks.com - 2 weeks ago
Alibaba Absorbs Ele.me Escalating Retail War With Meituan And JD.com The merger of its Ele.me service with its core e-commerce business marks a new stage in the e-commerce giant's three-way "on-demand retail wars" with Meituan and JD.com benzinga.com - 2 weeks ago
17 Ideal 'Safer' Dividend Dogs To Buy Out Of 72 June Graham Value All-Stars I use YCharts' Value Score and Ben Graham Formula Value All Stars, or GASV, to identify large-cap stocks offering strong value and dividend safety. Seventeen out of twenty-four "safer" lowest-priced Dividend Dogs of the GASV are currently fair-priced and ready to buy for income investors. Top ten GASV stocks offer projected average net gains of 32.99% by June 2026, with yields ranging from 8.94% to 13.81%. seekingalpha.com - 2 weeks ago
Here is What to Know Beyond Why JD.com, Inc. (JD) is a Trending Stock 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 - 3 weeks ago
Chinese Stocks and American Exchanges Head for a Breakup A delisting push is adding to the unraveling of Wall Street's love affair with China Inc. wsj.com - 3 weeks ago
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 - 3 weeks 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 - 3 weeks 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 - 4 weeks 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 - 4 weeks 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 month ago
8. Profile Summary

JD.com, Inc. JD

image
COUNTRY CN
INDUSTRY Specialty Retail
MARKET CAP $ 46.7 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