US · BEKE
KE Holdings Inc.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Beijing 100086
- Website
- bj.ke.com
Price · as of 2024-12-31
$17.06
Market cap 18.72B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.70 | -90.04% |
| Intrinsic Value(DCF) | $13.51 | -20.81% |
| Graham-Dodd Method(GD) | $5.50 | -67.76% |
| Graham Formula(GF) | $13.80 | -19.11% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $1.40 | $0.00 | |||
| 2019 | $2.20 | $0.00 | |||
| 2020 | $55.73 | $31.62 | $1,779.82 | $9.40 | $19.80 |
| 2021 | $9.49 | $9.41 | $314.55 | $7.30 | $0.00 |
| 2022 | $16.12 | $11.29 | $5.64 | $6.60 | $2.50 |
| 2023 | $12.05 | $9.40 | $6.81 | $8.80 | $24.10 |
| 2024 | $23.76 | $11.97 | $6.76 | $5.50 | $13.80 |
AI valuation
Our deep-learning model estimates KE Holdings Inc.'s (BEKE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.70
- Current price
- $17.06
- AI upside
- -90.04%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$13.51
-20.81% upside
Graham-Dodd
$5.50
-67.76% upside
Graham Formula
$13.80
-19.11% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BEKE | KE Holdings Inc. | $17.06 | 18.72B | -30% | -21% | -68% | -19% | 47.39 | 2.70 | 2.06 | 32.97 | — | 2.95 | 24.55% | 4.03% | 4.35% | 5.67% | 5.77% | 3.21% | 0.32 | 131.87 | 1.45 | 1.20 | 2.27 | -2945.00% | 2016.00% | -1822.00% | 4.37% | 0.18 | 21.73% | 1.47% | 69.60% | 4.12% | 43.17 | 19.32 | 1.74 | 2.87 |
| CIGI | Colliers International Gr… | $118.73 | 5.89B | -18% | -37% | — | -49% | 26.10 | 4.67 | 1.28 | 12.96 | 20.59 | -2.87 | 39.86% | 8.07% | 3.35% | 21.81% | 9.98% | 4.09% | 1.55 | 4.54 | 1.06 | 0.81 | 3.04 | 12676.00% | 1123.00% | 22158.00% | 4.22% | 0.22 | 8.79% | 0.24% | 6.20% | 1.43% | 20.60 | 30.72 | 1.66 | 2.00 |
| EQR | Equity Residential | $63.21 | 23.86B | -29% | -59% | -96% | -44% | 21.37 | 2.17 | 7.72 | 13.97 | 305.90 | 2.17 | 46.32% | 36.33% | 36.12% | 10.14% | 5.72% | 5.39% | 0.80 | 4.75 | 0.05 | 0.06 | 3.73 | 699.00% | 406.00% | 277.00% | 5.39% | 1.39 | 6.58% | 4.38% | 93.50% | 5.55% | 28.99 | 25.33 | 10.53 | 1.88 |
| ESS | Essex Property Trust, Inc… | $255.11 | 16.45B | -14% | -53% | — | -39% | 24.64 | 2.98 | 8.68 | 14.86 | — | 2.98 | 68.82% | 43.88% | 35.38% | 12.09% | 6.86% | 5.13% | 1.25 | 3.24 | 2.30 | 3.29 | 4.36 | -979.00% | 711.00% | 1529.00% | 6.51% | 10.87 | 8.84% | 3.96% | 97.70% | 4.01% | 27.84 | 21.61 | 12.22 | 1.58 |
| FSV | FirstService Corporation | $157.57 | 7.2B | -49% | -61% | -81% | -72% | 48.17 | 5.17 | 1.29 | 16.22 | 753.05 | -8.82 | 31.79% | 6.08% | 2.64% | 11.51% | 8.99% | 3.48% | 1.18 | 4.54 | 1.25 | 1.25 | 2.74 | 640.00% | 579.00% | 8731.00% | 4.55% | 0.52 | 12.11% | 0.70% | 33.70% | 0.70% | 25.48 | 26.42 | 1.55 | 3.46 |
| INVH | Invitation Homes Inc. | $26.34 | 16.15B | +28% | -59% | -23% | -56% | 27.26 | 1.68 | 5.87 | 16.34 | 91.70 | 1.73 | 3.69% | 27.15% | 21.54% | 6.10% | 4.19% | 3.15% | 0.88 | 2.10 | — | — | 5.45 | 2973.00% | 421.00% | 3987.00% | 7.53% | — | 6.83% | 0.00% | 0.00% | 0.02% | 32.46 | 19.94 | 8.81 | 1.23 |
| JLL | Jones Lang LaSalle Incorp… | $315.55 | 14.95B | -36% | -60% | -55% | +1% | 18.75 | 1.98 | 0.57 | 13.13 | 41.54 | 6.98 | 99.03% | 4.49% | 3.03% | 11.10% | 9.68% | 4.58% | 0.45 | 10.93 | 7.49 | 7.49 | 2.06 | 4513.00% | 1145.00% | 6314.00% | 6.59% | 1.17 | 10.00% | 0.00% | 0.00% | 1.42% | 15.01 | 18.00 | 0.67 | 3.57 |
| MAA | Mid-America Apartment Com… | $133.86 | 15.65B | -39% | -54% | — | -75% | 34.36 | 2.76 | 7.10 | 15.92 | — | 2.76 | 31.83% | 28.04% | 20.23% | 7.84% | 5.60% | 3.84% | 0.95 | 3.34 | 0.16 | 0.15 | 4.05 | -1581.00% | 83.00% | -747.00% | 4.58% | 1.48 | 6.55% | 4.54% | 156.10% | 4.72% | 33.88 | 29.23 | 9.50 | 1.63 |
| SBAC | SBA Communications Corpor… | $201.16 | 21.44B | -31% | -56% | — | -37% | 20.80 | -4.39 | 7.58 | 12.69 | 50.46 | -2.76 | 47.94% | 54.91% | 37.43% | -20.59% | 27.81% | 8.92% | -0.90 | 3.30 | 0.29 | 0.16 | 2.04 | 4121.00% | 506.00% | -363.00% | 5.00% | 0.48 | 22.60% | 2.25% | 46.70% | 58.39% | 16.44 | 23.83 | 9.03 | 0.39 |
| WPC | W. P. Carey Inc. | $74.65 | 16.36B | -26% | -58% | — | -53% | 34.79 | 2.03 | 9.59 | 19.00 | 3635.80 | 3.53 | 28.63% | 44.45% | 27.17% | 5.72% | 4.38% | 2.66% | 1.07 | 2.62 | 0.18 | 1.51 | 6.50 | 96.00% | 889.00% | -3005.00% | 7.79% | 1.46 | 7.85% | 4.80% | 167.10% | 4.80% | 32.80 | 19.51 | 14.58 | 0.91 |
| WY | Weyerhaeuser Company | $24.53 | 17.68B | -11% | -58% | -90% | -90% | 54.81 | 1.88 | 2.57 | 21.94 | — | 1.92 | 7.47% | 6.73% | 4.69% | 3.38% | 3.24% | 1.95% | 0.59 | 1.70 | 1.29 | 0.61 | 4.90 | -1667.00% | -307.00% | -7419.00% | 0.50% | 0.44 | 0.61% | 3.41% | 187.00% | 4.31% | 49.17 | 259.84 | 3.31 | 2.14 |
About KE Holdings Inc.
KE Holdings Inc., through its subsidiaries, engages in operating an integrated online and offline platform for housing transactions and services in the People's Republic of China. It operates through five segments: Existing Home Transaction Services, New Home Transaction Services, Home Renovation and Furnishing, Home rental services, and Emerging and Other Services. The company operates Beike, an integrated online and offline platform for housing transactions and services; Lianjia, a real estate brokerage branded store; Agent Cooperation Network, an operating system that fosters reciprocity and bonding among various service providers. It also owns the Deyou brand for connected brokerage stores; and other brands. In addition, the company offers rental property management and operation services; and contract, secure payment, escrow, and other services. KE Holdings Inc. was founded in 2001 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Yongdong Peng
- Employees
- 131.88K
- Beta
- -0.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.51 ÷ $17.06) − 1 = -20.81% (DCF, example).