US · LITB
LightInTheBox Holding Co., Ltd.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Shanghai 200135
- Website
- lightinthebox.com
Price · as of 2024-12-31
$2.05
Market cap 24.13M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $42.70 | +1,988.02% |
| Intrinsic Value(DCF) | $0.41 | -79.95% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $13.15 | +543.18% |
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 | $0.00 | $0.00 | |||
| 2013 | $52.02 | $51.20 | $2,630.19 | $2.29 | $0.00 |
| 2014 | $26.82 | $108.34 | $1,980.66 | $0.00 | $0.00 |
| 2015 | $14.70 | $54.08 | $0.00 | $0.00 | $10.95 |
| 2016 | $16.98 | $49.52 | $0.55 | $0.68 | $0.29 |
| 2017 | $15.18 | $34.86 | $0.52 | $0.21 | $0.00 |
| 2018 | $6.18 | $17.41 | $0.00 | $0.00 | $34.42 |
| 2019 | $6.18 | $59.18 | $0.00 | $0.26 | $0.43 |
| 2020 | $20.58 | $80.30 | $370.29 | $1.56 | $16.62 |
| 2021 | $5.76 | $45.34 | $558.31 | $1.76 | $4.59 |
| 2022 | $6.96 | $572.76 | $555.03 | $0.00 | $0.00 |
| 2023 | $4.92 | $61.30 | $229.52 | $0.00 | $0.00 |
| 2024 | $1.03 | $42.70 | $0.00 | $0.00 | $13.15 |
AI valuation
Our deep-learning model estimates LightInTheBox Holding Co., Ltd.'s (LITB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $42.70
- Current price
- $2.05
- AI upside
- +1,988.02%
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
$0.41
-79.95% upside
Graham-Dodd
—
— upside
Graham Formula
$13.15
+543.18% 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 |
| LITB | LightInTheBox Holding Co.… | $2.05 | 24.13M | +1,988% | -80% | — | +543% | -3.81 | -0.72 | 0.04 | -3.20 | -5.89 | -0.22 | 60.13% | -0.87% | -0.97% | 23.10% | 4.88% | -2.54% | -0.72 | — | 0.35 | 0.24 | 25.55 | 6471.00% | -5944.00% | 13069.00% | -531.49% | -0.62 | 112.77% | 0.00% | 0.00% | 13.03% | -0.48 | -0.02 | 0.00 | -2.52 |
| FAT | FAT Brands Inc. | $0.28 | 5.19M | +8,004% | +4,700% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| ISPO | Inspirato Incorporated | $4.26 | 53.54M | +4,570% | -61% | — | +33% | -2.80 | -0.19 | 0.09 | 3.45 | — | -0.16 | 42.60% | 7.95% | -1.93% | 11.00% | 16.46% | -2.91% | -1.59 | 10.59 | 0.28 | 0.13 | 3.04 | -9406.00% | -1496.00% | -6656.00% | -86.17% | -0.07 | -15.72% | 0.00% | 0.00% | 251.13% | 9.39 | -9.83 | 0.75 | -0.83 |
| JBDI | JBDI Holdings Limited | $0.71 | 13.59M | — | — | — | -53% | — | — | — | — | — | — | 67.72% | -13.26% | -10.40% | -103.50% | -40.24% | -18.11% | 5.28 | -30.39 | 0.82 | 0.73 | -3.43 | -22138.00% | -1554.00% | -4295.00% | — | 0.33 | 33.47% | — | -68.20% | — | — | — | — | — |
| LESL | Leslie's, Inc. | $1.10 | 10.25M | +18,726% | -13% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| PRTS | CarParts.com, Inc. | $0.71 | 46.84M | +4,634% | -37% | — | +312% | -1.57 | 0.75 | 0.11 | -3.43 | -0.42 | 0.75 | 33.41% | -6.90% | -6.90% | -41.01% | -42.75% | -17.33% | 0.49 | -34.88 | 1.54 | 0.47 | -0.25 | 37333.00% | -1286.00% | -12692.00% | -16.02% | 0.11 | -10.77% | 0.00% | 0.00% | 0.74% | -1.69 | -6.72 | 0.12 | 1.21 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| SBDS | Solo Brands, Inc. | $7.16 | 11.8M | +5,887% | +58% | — | — | -0.23 | 0.21 | 0.09 | -0.40 | -4.21 | -0.59 | 57.26% | -38.42% | -24.94% | -82.92% | -54.01% | -31.22% | 0.16 | -12.47 | 1.41 | 0.42 | -0.13 | 543.00% | -813.00% | -10749.00% | -9.69% | 0.09 | -1.30% | 0.00% | 0.00% | 349.11% | -0.34 | -15.01 | 0.13 | -0.69 |
| TBHC | The Brand House Collectiv… | $1.08 | 24.26M | +494% | -56% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
| TLF | Tandy Leather Factory, In… | $2.37 | 19.12M | +8,726% | -60% | — | +395% | 2.15 | 0.37 | 0.26 | 1.67 | 0.20 | 0.37 | 57.04% | -1.26% | 11.93% | 16.59% | -1.20% | 11.27% | 0.52 | — | 5.16 | 1.69 | 0.61 | 106773.00% | 260.00% | -61712.00% | -41.29% | -0.06 | -13.66% | 65.03% | 140.00% | 71.98% | -32.08 | -3.82 | 0.40 | 2.74 |
| TOUR | Tuniu Corporation | $0.68 | 26.69M | +835% | +4,013% | +635% | +826% | 3.87 | 0.30 | 0.63 | -7.03 | — | 0.33 | 69.71% | 12.32% | 15.03% | 7.93% | 44.70% | 4.33% | 0.00 | 19.05 | 1.35 | 1.14 | -5.68 | -33704.00% | 1640.00% | -6213.00% | 26.10% | 0.11 | 60.28% | 0.00% | 0.00% | 106.62% | -9.00 | -6.74 | -1.11 | -5.11 |
About LightInTheBox Holding Co., Ltd.
LightInTheBox Holding Co., Ltd. operates as a cross-border e-commerce platform that delivers products directly to its customers worldwide. The company provides customized, special occasion, and fast fashion apparel products; and other general merchandise products, such as accessories and gadgets, home garden products, toys and hobbies, electronics and communication devices, and other products. It also offers supplier chain management, research and development, customer, marketing, administrative and general support, logistic, warehouse management, and local delivery services, as well as engages in the product sourcing, marketing, and operation of its websites and mobile applications. The company provides its products through www.lightinthebox.com, www.miniinthebox.com, www.ezbuy.com, and other websites and mobile applications, which are available in 25 languages and cover approximately 140 countries and regions. LightInTheBox Holding Co., Ltd. was founded in 2007 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Jian He
- Employees
- 422
- Beta
- -0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.41 ÷ $2.05) − 1 = -79.95% (DCF, example).