US · UXIN
Uxin Limited
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Beijing 100029
- Website
- xin.com
Price · as of 2024-12-31
$2.89
Market cap 727.3M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $35.36 | +1,123.53% |
| Graham-Dodd Method(GD) | — | — |
| 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 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $0.00 | $2,626.80 | |||
| 2020 | |||||
| 2021 | $0.00 | $1,313.00 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $0.00 | $169.30 |
AI valuation
Our deep-learning model estimates Uxin Limited's (UXIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $2.89
- AI upside
- —
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
$35.36
+1,123.53% upside
Graham-Dodd
—
— 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 |
| UXIN | Uxin Limited | $2.89 | 727.3M | — | +1,124% | — | — | -0.80 | -0.59 | 0.11 | -8.77 | — | -0.59 | 6.85% | -11.67% | -13.66% | — | — | — | -4.76 | -2.53 | 0.45 | 0.04 | -7.78 | — | — | — | -121.39% | -0.34 | — | 0.00% | 0.00% | 0.00% | -8.35 | -7.32 | 0.97 | -13.62 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| BLMN | Bloomin' Brands, Inc. | $6.12 | 521.53M | +178% | +5,827% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| CANG | Cango Inc. | $0.76 | 263.3M | +538% | +26% | +124% | — | 18.74 | 1.38 | 6.99 | 17.87 | — | 1.39 | 55.31% | 22.24% | 37.27% | 7.59% | 8.93% | 5.65% | 0.04 | 271.37 | 1.88 | 1.43 | -6.12 | -96000.00% | -5273.00% | -22097.00% | -22.05% | -0.17 | -62.15% | 0.00% | 0.00% | 5.00% | 18.27 | -2.64 | 4.06 | 2.34 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| CPS | Cooper-Standard Holdings … | $38.44 | 677.97M | +120,896% | -61% | — | — | -0.90 | -8.02 | 0.24 | 8.47 | — | -2.65 | 11.72% | 3.90% | -0.15% | 713.00% | 4.56% | -41.84% | -15.12 | 0.93 | 1.30 | 0.98 | 5.20 | -9487.00% | 37.00% | -3719.00% | 2.43% | 0.09 | 1.73% | 0.00% | 0.00% | 0.00% | 16.23 | 106.72 | 0.63 | 1.67 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| KFS | Kingsway Financial Servic… | $12.24 | 350.22M | +410% | +84% | — | — | -22.32 | 12.17 | 1.80 | 70.72 | — | -2.54 | 100.00% | -7.34% | -8.24% | -40.97% | -13.37% | -4.73% | 3.61 | -1.72 | — | — | 15.52 | -13820.00% | 453.00% | -10136.00% | 0.18% | — | 0.59% | 0.01% | -0.10% | 1.24% | -30.20 | 696.76 | 2.22 | -1.53 |
| MBUU | Malibu Boats, Inc. | $29.06 | 558.72M | +44% | -54% | -6% | -85% | 43.43 | 1.28 | 0.82 | 10.71 | — | 2.24 | 17.84% | 2.69% | 1.84% | 2.92% | 3.24% | 2.07% | 0.05 | 11.56 | 1.63 | 0.52 | -0.19 | -12774.00% | -259.00% | -24011.00% | 4.32% | 0.42 | 5.67% | 0.00% | 0.00% | 5.43% | 29.88 | 22.74 | 0.81 | 4.11 |
| MYE | Myers Industries, Inc. | $22.37 | 836.82M | +10% | -77% | — | -91% | 65.29 | 1.69 | 0.56 | 10.25 | — | -3.26 | 32.38% | 5.32% | 0.86% | 2.53% | 4.65% | 1.03% | 1.49 | 1.44 | 1.76 | 1.05 | 4.59 | -8561.00% | 286.00% | -1336.00% | 11.67% | 0.54 | 10.79% | 4.35% | 283.70% | 4.35% | 19.15 | 15.53 | 1.02 | 1.70 |
| VFS | VinFast Auto Ltd. | $3.26 | 7.63B | -57% | -29% | — | — | -2.73 | -1.28 | 4.79 | -8.00 | -8.27 | -1.27 | -57.42% | -125.85% | -175.53% | 50.25% | 259.54% | -51.03% | -0.89 | -3.54 | 0.38 | 0.14 | -3.24 | 3303.00% | 5787.00% | -4000.00% | -22.35% | -0.18 | 221.02% | 0.00% | 0.00% | 0.00% | -6.38 | -7.49 | 8.03 | -3.61 |
About Uxin Limited
Uxin Limited, an investment holding company, engages in the retail sale of vehicles in China. The company operates an e-commerce platform for buying and selling used cars. It also offers used-car acquisition, inspection, reconditioning, warehousing, pre-sales and after-sales, and various car-related value-added products and services, as well as warranty and repair, delivery, and title transfers and vehicle registration services. The company was incorporated in 2011 and is headquartered in Beijing, China.
- CEO
- Kun Dai
- Employees
- 1.05K
- Beta
- 1.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.36 ÷ $2.89) − 1 = +1,123.53% (DCF, example).