GDS Holdings stock: fair value
GDSThe fair value of GDS Holdings under our model is $20.03, the price is 0% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $14.31 and expensive above $33.38 (uncertainty high, based on the price swings of the past year).
The two parts of the fair value come to $0.39 (cash-flow model) and $39.67 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 12.6%. At 13.6% the fair value would be $20.01, at 11.6% it would be $20.05.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (18.8).
Dividend model: the dividend grows by 2.3% a year for good and is discounted at 12.6% (government bond yield 2.3% plus beta 2 times a risk premium of 5.1%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $0.39 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $0.04 |
| Next dividend: × (1 + 2.3%) | $0.04 |
| Value per share: next dividend / (12.6% − 2.3%) | $0.39 |
| Earnings per share, last twelve months | $2.11 |
| × 18.8 (industry P/E) | $39.67 |
| Fair value (average of both parts) | $20.03 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = CN¥6.6683)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Weak, published since 7 Nov 2026 (in the score history since 1 May 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.