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 5,878 - -
Change - -45.74% -32.48% 51.41% 79.42% -29% - -
Enterprise Value (EV) 7,056 2,933 3,047 4,614 8,278 5,878 5,878 5,878
Change - -58.42% 3.88% 51.41% 79.42% -29% 0% 0%
P/E Ratio -4.11x -1.97x - -436x 27x 10.3x 7.76x 5.44x
PBR 0.85x - - - 1.51x 1.34x 0.98x 1.08x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.22x 0.18x 0.15x
EV / Revenue 0x 0x 0x 0x 0x 0.22x 0.18x 0.15x
EV / EBITDA -0x 0x - - 0x 7.85x 5.71x 4.3x
EV / EBIT -0x 0x 0x 0x 0x 7.31x 5.67x -
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 31,872 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 1,036 -
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 586.9 832.2 1,080
Net Debt -1,261 -1,580 - - - - - -
Reference price 2 37.73 19.93 13.61 21.02 37.07 26.59 26.59 26.59
Nbr of stocks (in thousands) 220,407 226,415 223,823 219,484 223,311 221,011 - -
Announcement Date 3/10/22 3/13/23 3/12/24 3/11/25 3/11/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.26x - - - 869M
27.59x3.08x11.98x-.--% 2,566B
10.8x0.1x4.28x3.73% 38.57B
-95.88x0.67x26.74x-.--% 30.19B
-26481.23x0.88x13.99x0.02% 10.24B
19.37x2.8x9.72x-.--% 9.52B
370.68x7.92x107.35x-.--% 8.24B
19.65x2.76x9.51x-.--% 6.59B
24.14x2.26x14.34x2.06% 5.57B
33.6x0.83x18.44x3.26% 2.99B
Average -2,606.10x 2.37x 24.04x 1.01% 267.89B
Weighted average by Cap. -74.39x 3.01x 12.34x 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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!