US · RERE
ATRenew Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Shanghai
- Website
- atrenew.com
Price · as of 2024-12-31
$4.43
Market cap 2.1B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.70 | -84.2% |
| Intrinsic Value(DCF) | $150.33 | +3,293.45% |
| Graham-Dodd Method(GD) | $2.10 | -52.6% |
| Graham Formula(GF) | — | — |
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 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $3.25 | $3.84 | $1,622.28 | $0.80 | $0.00 |
| 2022 | $2.89 | $2.77 | $149.74 | $0.00 | $0.00 |
| 2023 | $1.14 | $4.04 | $470.85 | $1.70 | $0.00 |
| 2024 | $3.37 | $4.67 | $248.30 | $2.10 | $0.00 |
AI valuation
Our deep-learning model estimates ATRenew Inc.'s (RERE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.70
- Current price
- $4.43
- AI upside
- -84.2%
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
$150.33
+3,293.45% upside
Graham-Dodd
$2.10
-52.6% upside
Graham Formula
—
— 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 |
| RERE | ATRenew Inc. | $4.43 | 2.1B | +5% | +3,293% | -53% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| ARHS | Arhaus, Inc. | $8.25 | 1.16B | +273% | -47% | -36% | -5% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| NEGG | Newegg Commerce, Inc. | $44.46 | 932.17M | +18% | -93% | — | -57% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| RVLV | Revolve Group, Inc. | $25.16 | 1.79B | +80% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| SVV | Savers Value Village, Inc… | $9.43 | 1.47B | — | -54% | — | -74% | 61.65 | 3.20 | 0.83 | 10.72 | — | -3.53 | 79.21% | 7.39% | 1.35% | — | — | — | 1.55 | 1.84 | 0.81 | 0.42 | 3.17 | — | — | — | 3.48% | 0.69 | — | 0.00% | 0.00% | 3.24% | 15.98 | 40.77 | 1.18 | 1.35 |
| TRS | TriMas Corporation | $39.08 | 1.59B | +43,486% | +34,359,102% | +57,361% | +507,629,204% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| WINA | Winmark Corporation | $456.24 | 1.63B | -32% | -59% | — | -65% | 40.26 | -31.24 | 19.49 | 30.55 | 1069.40 | -29.64 | 96.39% | 63.44% | 48.40% | -79.55% | 19191.61% | 161.05% | -1.21 | 22.31 | 2.49 | 2.19 | 0.96 | 376.00% | 586.00% | 653.00% | 2.67% | 7.92 | 20046.86% | 2.93% | 117.90% | 3.07% | 31.71 | 38.73 | 20.12 | 19.79 |
About ATRenew Inc.
ATRenew Inc., through its subsidiaries, operates pre-owned consumer electronics transactions and services platform in the People's Republic of China. It primarily sells mobile phones, laptops, tablets, drones, digital cameras, household products, and bags through its online platforms and offline stores, as well as provides services to third-party merchants to sell the products through its platforms. As of December 31, 2021, it operated 1,287 AHS stores and 21 Paipai stores in 214 cities. The company was formerly known as AiHuiShou International Co. Ltd. and changed its name to ATRenew Inc. November 2021. The company was incorporated in 2011 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Xuefeng Chen
- Employees
- 2.1K
- Beta
- 0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($150.33 ÷ $4.43) − 1 = +3,293.45% (DCF, example).