Valuation Baidu, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 16/04/2026 BST			After hours 01:00:00
125.03 ^USD	+3.38%		125.49	+0.37%

04-15	South Korean AI Chip Firm DeepX Eyes 2026 IPO, May List in the US	MT
04-15	Korean AI chip startup DEEPX, Hyundai work on robots powered by generative AI	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	328,986	272,598	295,199	215,753	314,168	290,212	-	-
Change	-	-17.14%	8.29%	-26.91%	45.61%	-7.63%	-	-
Enterprise Value (EV) ¹	231,969	182,338	177,745	147,664	288,188	248,534	236,794	218,449
Change	-	-21.4%	-2.52%	-16.92%	95.16%	-13.76%	-4.72%	-7.75%
P/E ratio	33.7x	39.7x	15.3x	9.34x	77.6x	17.9x	15.5x	12x
PBR	1.54x	1.23x	1.22x	0.81x	1.17x	0.99x	0.92x	0.86x
PEG	-	-1.4x	0x	0.5x	-0.9x	0x	1x	0.4x
Capitalization / Revenue	2.64x	2.2x	2.19x	1.62x	2.43x	2.17x	2.03x	1.86x
EV / Revenue	1.86x	1.47x	1.32x	1.11x	2.23x	1.86x	1.66x	1.4x
EV / EBITDA	9.31x	6.15x	4.96x	4.46x	12.6x	10.7x	8.31x	6.29x
EV / EBIT	22.1x	11.5x	8.13x	6.94x	-49.5x	20.4x	15.4x	11.1x
EV / FCF	25.1x	10.2x	6.99x	11.3x	-19.1x	14.9x	7.69x	6.79x
FCF Yield	3.98%	9.81%	14.3%	8.87%	-5.23%	6.71%	13%	14.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	28.07	19.85	55.08	65.91	11.78	47.58	55.2	71
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	124,493	123,675	134,598	133,125	129,079	133,541	142,890	155,910
EBITDA ¹	24,914	29,663	35,823	33,078	22,857	23,248	28,498	34,707
EBIT ¹	10,518	15,911	21,856	21,270	-5,823	12,189	15,399	19,608
Net income ¹	10,226	7,559	20,315	23,760	5,589	15,789	18,723	22,310
Net Debt ¹	-97,017	-90,260	-117,454	-68,089	-25,980	-41,678	-53,417	-71,762
Reference price ²	945.20	788.90	844.46	615.39	913.89	852.93	852.93	852.93
Nbr of stocks (in thousands)	348,059	345,542	349,573	350,597	343,771	340,253	-	-
Announcement Date	01/03/22	22/02/23	28/02/24	18/02/25	26/02/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAIDU, INC.	17.93x	1.86x	10.69x	-.--%	42.54B
ALPHABET INC.	29.13x	8.47x	18.28x	0.26%	4,047B
NAVER CORPORATION	15.72x	1.98x	8.17x	0.96%	22.1B
LY CORPORATION	15.94x	2.17x	8.65x	1.68%	18.46B
LASTMINUTE.COM N.V.	6.26x	0.3x	1.99x	4.6%	172M
Average	17.00x	2.96x	9.56x	1.5%	826.09B
Weighted average by Cap.	28.89x	8.34x	18.10x	0.26%