Luckin Coffee Inc. (LKNCY)

Retail-Eating & Drinking Places

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $1.40

Book value / share: $0.87

Formula: √(22.5 × EPS × BVPS)

Graham Number

$5.23

Norm. op. income: $426M (median of 7yr)

Tax rate: 44%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$1.07

Base FCF: $2.2B (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$14.89

EPS: $1.40

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$21.00

0.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
First National Trust Co	16.0K	--	0.00%	--	2026-06-30
Atlas Capital Advisors Inc.	920	--	0.00%	--	2026-06-30
Thurston, Springer, Miller, Herd & Titak, Inc.	700	--	0.00%	+7	2026-06-30
Rhumbline Advisers	442	--	0.00%	--	2026-06-30
Miller Wealth Advisors, LLC	100	--	0.00%	--	2026-06-30