FMP
PDD Holdings Inc.
PDD
NASDAQ
PDD Holdings Inc., a multinational commerce group, owns and operates a portfolio of businesses. It operates Pinduoduo, an e-commerce platform that offers products in various categories, including agricultural produce, apparel, shoes, bags, mother and childcare products, food and beverage, electronic appliances, furniture and household goods, cosmetics and other personal care, sports and fitness items and auto accessories; and Temu, an online marketplace. It focuses on bringing businesses and people into the digital economy. The company was formerly known as Pinduoduo Inc. and changed its name to PDD Holdings Inc. in February 2023. The company was incorporated in 2015 and is based in Dublin, Ireland.
110.92 USD
4.95 (4.46%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
8.18B
12.92B
17.96B
34.06B
54.16B
58.04B
62.19B
66.64B
71.41B
76.52B
Revenue %
-
57.92
38.97
89.68
59.04
7.15
7.15
7.15
7.15
Ebitda
-1.2B
1.72B
5.39B
8.18B
15.02B
9.34B
10.01B
10.72B
11.49B
12.31B
Ebitda %
-14.67
13.34
30.03
24.02
27.73
16.09
16.09
16.09
16.09
Ebit
-1.31B
1.47B
5.02B
8.07B
14.91B
8.65B
9.27B
9.93B
10.64B
11.41B
Ebit %
-16.02
11.37
27.93
23.7
27.53
14.9
14.9
14.9
14.9
Depreciation
110.09M
253.64M
376.16M
108.13M
108.13M
687.26M
736.43M
789.12M
845.58M
906.08M
Depreciation %
1.35
1.96
2.09
0.32
0.2
1.18
1.18
1.18
1.18
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
11.96B
12.78B
20.55B
29.87B
45.6B
54.65B
58.56B
62.75B
67.24B
72.06B
Total Cash %
146.19
98.93
114.46
87.71
84.19
94.17
94.17
94.17
94.17
Receivables
537.35M
-
460.95M
1.02B
1.67B
1.77B
1.89B
2.03B
2.17B
2.33B
Receivables %
6.57
-
2.57
3
3.09
3.04
3.04
3.04
3.04
Inventories
236.34M
1.95M
-
-16.43M
219.96M
378.59M
405.68M
434.7M
465.8M
499.13M
Inventories %
2.89
0.02
-
-0.05
0.41
0.65
0.65
0.65
0.65
Payable
7.56B
8.87B
9.26B
12.64B
12.72B
31.71B
33.98B
36.41B
39.01B
41.8B
Payable %
92.4
68.61
51.54
37.11
23.48
54.63
54.63
54.63
54.63
Cap Ex
-5.92M
-452.1M
-87.43M
-80.3M
-
-498.45M
-534.11M
-572.32M
-613.27M
-657.15M
Cap Ex %
-0.07
-3.5
-0.49
-0.24
-
-0.86
-0.86
-0.86
-0.86
Weighted Average Cost Of Capital
Price
110.92
Beta
Diluted Shares Outstanding
1.48B
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.32
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.46B
Total Equity
164.07B
Total Capital
165.53B
Debt Weighting
0.88
Equity Weighting
99.12
Wacc
7.28
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
8.18B
12.92B
17.96B
34.06B
54.16B
58.04B
62.19B
66.64B
71.41B
76.52B
Ebitda
-1.2B
1.72B
5.39B
8.18B
15.02B
9.34B
10.01B
10.72B
11.49B
12.31B
Ebit
-1.31B
1.47B
5.02B
8.07B
14.91B
8.65B
9.27B
9.93B
10.64B
11.41B
Tax Rate
15.27
15.27
15.27
15.27
15.27
15.27
15.27
15.27
15.27
15.27
Ebiat
-1.32B
1.21B
4.34B
6.74B
12.63B
7.56B
8.1B
8.68B
9.3B
9.97B
Depreciation
110.09M
253.64M
376.16M
108.13M
108.13M
687.26M
736.43M
789.12M
845.58M
906.08M
Receivables
537.35M
-
460.95M
1.02B
1.67B
1.77B
1.89B
2.03B
2.17B
2.33B
Inventories
236.34M
1.95M
-
-16.43M
219.96M
378.59M
405.68M
434.7M
465.8M
499.13M
Payable
7.56B
8.87B
9.26B
12.64B
12.72B
31.71B
33.98B
36.41B
39.01B
41.8B
Cap Ex
-5.92M
-452.1M
-87.43M
-80.3M
-
-498.45M
-534.11M
-572.32M
-613.27M
-657.15M
Ufcf
5.57B
3.09B
4.56B
9.61B
11.93B
26.49B
10.42B
11.16B
11.96B
12.82B
Wacc
7.28
7.28
7.28
7.28
7.28
Pv Ufcf
24.69B
9.05B
9.04B
9.03B
9.02B
Sum Pv Ufcf
60.83B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
7.28
Free Cash Flow T1
12.88B
Terminal Value
189.91B
Present Terminal Value
133.62B
Intrinsic Value
Enterprise Value
194.45B
Net Debt
-6.49B
Equity Value
200.94B
Diluted Shares Outstanding
1.48B
Equity Value Per Share
135.85
Projected DCF
135.85 0.184%
