US · VNET
VNET Group, Inc.
- Sector
- Technology · Information Technology Services
- Headquarters
- Beijing 100016
- Website
- ir.vnet.com
Price · as of 2024-12-31
$8.34
Market cap 2.9B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.90 | -89.21% |
| Intrinsic Value(DCF) | $13.13 | +57.43% |
| Graham-Dodd Method(GD) | $3.80 | -54.44% |
| Graham Formula(GF) | $1.80 | -78.42% |
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 | $6.00 | $0.00 | |||
| 2011 | $11.62 | $16.11 | $34,031.13 | $5.00 | $5.90 |
| 2012 | $9.64 | $12.11 | $1,827.02 | $4.40 | $7.40 |
| 2013 | $26.65 | $16.22 | $365.71 | $4.30 | $0.00 |
| 2014 | $17.39 | $8.64 | $378.73 | $0.00 | $0.00 |
| 2015 | $20.33 | $10.39 | $146.22 | $0.20 | $0.00 |
| 2016 | $5.60 | $4.64 | $5.35 | $1.60 | $0.00 |
| 2017 | $8.27 | $4.14 | $0.47 | $0.30 | $0.00 |
| 2018 | $8.81 | $7.75 | $2.97 | $3.80 | $0.00 |
| 2019 | $15.28 | $8.36 | $3.15 | $3.80 | $0.00 |
| 2020 | $33.79 | $14.74 | $10.97 | $0.00 | $0.00 |
| 2021 | $4.76 | $4.12 | $14.11 | $8.20 | $17.10 |
| 2022 | $3.27 | $2.97 | $7.29 | $1.20 | $0.00 |
| 2023 | $1.53 | $2.00 | $0.02 | $0.00 | $0.00 |
| 2024 | $11.47 | $6.70 | $7.88 | $3.80 | $1.80 |
AI valuation
Our deep-learning model estimates VNET Group, Inc.'s (VNET) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.90
- Current price
- $8.34
- AI upside
- -89.21%
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
$13.13
+57.43% upside
Graham-Dodd
$3.80
-54.44% upside
Graham Formula
$1.80
-78.42% 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 |
| VNET | VNET Group, Inc. | $8.34 | 2.9B | -20% | +57% | -54% | -78% | 87.46 | 3.41 | 2.63 | 17.21 | — | 4.38 | 22.18% | 8.11% | 2.22% | 4.02% | 1.69% | 0.79% | 2.90 | 1.67 | 0.73 | 0.58 | 7.41 | -10375.00% | 1141.00% | 21320.00% | -14.37% | 0.21 | -15.29% | 0.00% | 0.00% | 0.00% | 56.97 | -12.21 | 4.62 | 0.28 |
| AI | C3.ai, Inc. | $7.95 | 1.09B | +319% | +49% | — | — | -11.76 | 4.05 | 8.72 | -8.52 | — | 4.05 | 60.62% | -83.39% | -74.21% | -33.73% | -286.31% | -27.97% | 0.01 | — | 6.86 | 6.67 | 0.51 | -427.00% | 2527.00% | -5082.00% | -1.31% | -0.31 | -39.22% | 0.00% | 0.00% | 0.00% | -8.19 | -59.75 | 6.83 | 9.21 |
| ASGN | ASGN Incorporated | $42.90 | 1.88B | +107% | -62% | — | -68% | 15.67 | 0.99 | 0.45 | 8.28 | — | -2.24 | 27.24% | 6.45% | 2.85% | 6.34% | 6.47% | 3.19% | 0.65 | 3.79 | — | — | 3.10 | -3211.00% | -291.00% | -2100.00% | 16.20% | — | 10.40% | 0.00% | 0.00% | 0.00% | 11.08 | 9.88 | 0.71 | 1.91 |
| CLVT | Clarivate Plc | $2.30 | 1.52B | +979% | -41% | +47% | — | — | 0.32 | 0.63 | 6.88 | — | -0.33 | 66.05% | 2.91% | -8.19% | 0.00% | 0.78% | 0.00% | 0.92 | 0.27 | 0.84 | 0.73 | 5.01 | -6875.00% | -397.00% | 218.00% | 23.49% | 0.40 | 3.96% | 0.00% | — | 23.90% | 79.80 | 15.62 | 2.32 | -0.59 |
| CNXC | Concentrix Corporation | $32.80 | 2.04B | +77% | +25% | — | — | -1.97 | 0.92 | 0.26 | -28.24 | — | -0.87 | 34.96% | 6.20% | -13.02% | -37.70% | 7.50% | -11.24% | 1.69 | 2.10 | 1.40 | 1.06 | -17.83 | -64879.00% | 215.00% | 3353.00% | 22.75% | 0.37 | 7.04% | 3.56% | -7.00% | 45.11% | 11.20 | 11.93 | 0.69 | 1.36 |
| DXC | DXC Technology Company | $12.59 | 2.19B | +410% | -24% | +104% | -56% | 7.19 | 0.88 | 0.22 | 2.54 | 2.02 | 2.68 | 24.09% | 5.42% | 3.02% | 13.11% | 7.06% | 2.93% | 1.41 | 2.63 | 1.22 | 1.08 | 1.25 | 35652.00% | -582.00% | -1384.00% | 28.87% | 0.32 | 13.22% | 0.00% | 0.00% | 31.85% | 8.02 | 6.81 | 0.43 | 1.05 |
| FORTY | Formula Systems (1985) Lt… | $115.83 | 1.78B | -9% | -53% | — | -41% | 7.09 | 2.02 | 0.50 | 3.88 | 30.10 | -2.68 | 24.81% | 9.81% | 2.89% | 29.70% | 26.61% | 6.65% | 1.01 | 12.22 | 1.30 | 1.23 | 0.47 | 2354.00% | 521.00% | 1237.00% | 21.52% | 0.28 | 37.57% | 1.37% | 9.70% | 4.02% | 5.54 | 5.07 | 0.54 | 2.10 |
| GLOB | Globant S.A. | $49.76 | 2.19B | +70% | -61% | -55% | -56% | 21.18 | 1.04 | 0.89 | 7.08 | — | 14.92 | 35.00% | 7.00% | 4.19% | 5.07% | 5.66% | 3.17% | 0.23 | — | 1.64 | 1.43 | 0.68 | -3844.00% | 162.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 1.75% | 13.99 | — | 0.98 | 2.58 |
| INOD | Innodata Inc. | $44.17 | 1.41B | +70% | -56% | -81% | — | 43.94 | 13.21 | 5618.35 | 194.16 | 1303.65 | 15.54 | 39.53% | 15.85% | 12785.46% | 37.74% | 0.10% | 22.82% | 0.13 | — | 2.68 | 2.55 | -9.89 | 337.00% | -9985.00% | 3070.00% | 2.52% | 0.93 | 119.27% | 0.00% | 0.00% | 1.86% | 33724.89 | 37.75 | 5346.14 | 14.40 |
| NP | Neptune Insurance Holding… | $20.82 | 1.97B | — | — | — | +736% | — | — | — | — | — | — | 66.41% | 57.37% | 29.00% | -9.18% | -22.18% | 77.03% | -0.37 | 3.91 | 0.73 | 0.28 | 1.89 | 5192.00% | 4057.00% | 21616.00% | — | 1.03 | -20.08% | — | 0.00% | — | — | — | — | — |
| RNG | RingCentral, Inc. | $36.45 | 3.26B | +81% | -60% | — | -82% | 71.72 | -5.29 | 1.24 | 11.70 | — | -3.79 | 71.21% | 5.02% | 1.73% | -7.62% | 12.59% | 2.66% | -2.52 | 2.09 | 0.49 | 0.42 | 3.54 | -17619.00% | 478.00% | 4675.00% | 18.87% | 0.51 | 75.94% | 0.00% | 0.00% | 10.75% | 35.34 | 7.60 | 1.77 | 0.76 |
About VNET Group, Inc.
VNET Group, Inc., an investment holding company, provides hosting and related services in China. It offers managed hosting services consisting of managed retail services, such as colocation services that dedicate data center space to house customers' servers and networking equipment, as well as allow customers to lease partial or entire cabinets for their servers; server administration services; interconnectivity services that allow customers to connect their servers; value-added services, including hybrid IT, bare metal, firewall, server load balancing, data backup and recovery, data center management, server management, and backup server services; cloud services that allow customers to run applications over the internet using IT infrastructure; VPN Services that extend customers' private networks by setting up connections through the public internet. The company also provides operating system support and assistance with updates, server monitoring, server backup and restoration, server security evaluation, firewall services, and disaster recovery services; site selection, planning, design, and construction services for wholesale and retail data centers. It serves information technology and cloud services, communications and social networking, gaming and entertainment, e-commerce, automobile, financial services, and blue-chip and small-to-mid-sized enterprises; government agencies; individuals; and telecommunication carriers. As of December 31, 2021, it operated 40 self-built data centers and 64 partnered data centers with 78,540 cabinets under management. The company was formerly known as 21Vianet Group, Inc. and changed its name to VNET Group, Inc. in October 2021. VNET Group, Inc. was founded in 1999 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Sheng Chen
- Employees
- 2.58K
- Beta
- 0.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.13 ÷ $8.34) − 1 = +57.43% (DCF, example).