Company Valuation: ATRenew Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,317 4,513 3,047 4,614 8,278 5,960 - -
Change - -45.74% -32.48% 51.41% 79.42% -28% - -
Enterprise Value (EV) 7,056 2,933 3,047 4,614 8,278 5,960 5,960 5,960
Change - -58.42% 3.88% 51.41% 79.42% -28% 0% 0%
P/E -4.11x -1.97x - -436x 27x 10.4x 7.87x 5.51x
PBR 0.85x - - - 1.51x 1.36x 1x 1.09x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.22x 0.19x 0.15x
EV / Revenue 0x 0x 0x 0x 0x 0.22x 0.19x 0.15x
EV / EBITDA -0x 0x - - 0x 7.96x 5.79x 4.36x
EV / EBIT -0x 0x 0x 0x 0x 7.41x 5.91x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -9.173 -10.11 - -0.0482 1.375 2.592 3.428 4.89
Distribution rate - - - - - - - -
Net sales 1 7,780 9,869 12,966 16,328 21,048 26,592 31,730 38,756
EBITDA 1 -521.3 412.3 - - 491.8 748.6 1,030 1,366
EBIT 1 -895.1 6.904 251.7 409.7 555 804 1,009 -
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 590.9 814.2 1,080
Net Debt -1,261 -1,580 - - - - - -
Reference price 2 37.73 19.93 13.61 21.02 37.07 26.97 26.97 26.97
Nbr of stocks (in thousands) 220,407 226,415 223,823 219,484 223,311 221,011 - -
Announcement Date 10/03/22 13/03/23 12/03/24 11/03/25 11/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.41x - - - 877M
28x3.13x12.22x-.--% 2,610B
10.28x0.09x3.51x3.98% 35.95B
-81.87x0.76x30.22x-.--% 33.32B
-154918.03x1.05x16.67x0.01% 12.47B
21.82x3.12x10.84x-.--% 10.48B
425.57x9.07x123.07x-.--% 9.44B
21.74x3.01x10.38x-.--% 7.3B
24.69x2.32x14.72x2.02% 5.71B
26.48x0.65x14.33x4.14% 2.33B
Average -15,443.09x 2.58x 26.22x 1.13% 272.83B
Weighted average by Cap. -680.66x 3.07x 12.73x 0.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RERE Stock
  4. Valuation ATRenew Inc.