Valuation Baidu, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 18:48:41 19/09/2024 BST			5-day change	1st Jan Change
87.26 ^USD	+3.06%		+3.88%	-26.67%

09-06	Midea Group's Hong Kong IPO Seen to Be Largest Since 2021	MT
09-05	Baidu Rebrands AI Bot in China	MT

Fiscal Period: Dezember	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	304,957	481,512	328,986	272,598	295,199	210,275	-	-
Change	-	57.89%	-31.68%	-17.14%	8.29%	-28.77%	-	-
Enterprise Value (EV) ¹	225,355	394,100	231,969	182,338	177,745	65,324	43,772	17,761
Change	-	74.88%	-41.14%	-21.4%	-2.52%	-63.25%	-32.99%	-59.42%
P/E ratio	157x	21.7x	33.7x	39.7x	15.3x	9.64x	9.19x	8.37x
PBR	1.86x	2.66x	1.54x	1.23x	1.22x	0.75x	0.69x	0.63x
PEG	-	0x	-0.6x	-1.4x	0x	0.7x	1.87x	0.85x
Capitalization / Revenue	2.84x	4.5x	2.64x	2.2x	2.19x	1.55x	1.46x	1.37x
EV / Revenue	2.1x	3.68x	1.86x	1.47x	1.32x	0.48x	0.3x	0.12x
EV / EBITDA	12.2x	14.3x	9.31x	6.15x	4.96x	1.91x	1.21x	0.47x
EV / EBIT	35.7x	18.1x	22.1x	11.5x	8.13x	2.85x	1.74x	0.66x
EV / FCF	10.2x	20.6x	25.1x	10.2x	6.99x	2.78x	1.68x	0.8x
FCF Yield	9.78%	4.85%	3.98%	9.81%	14.3%	36%	59.5%	125%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.6	64.98	28.07	19.85	55.08	62.19	65.24	71.63
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	107,413	107,074	124,493	123,675	134,598	135,841	144,442	153,632
EBITDA ¹	18,416	27,503	24,914	29,663	35,823	34,126	36,145	38,085
EBIT ¹	6,307	21,732	10,518	15,911	21,856	22,894	25,091	26,858
Net income ¹	2,057	22,472	10,226	7,559	20,315	21,388	22,186	24,200
Net Debt ¹	-79,602	-87,412	-97,017	-90,260	-117,454	-144,951	-166,503	-192,513
Reference price ²	880.11	1,411.74	945.20	788.90	844.46	599.67	599.67	599.67
Nbr of stocks (in thousands)	346,499	341,076	348,059	345,542	349,573	350,652	-	-
Announcement Date	27/02/20	17/02/21	01/03/22	22/02/23	28/02/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BAIDU, INC.	9.64x	0.48x	1.91x	-.--%	29.94B
ALPHABET INC.	20.9x	5.42x	12.8x	+0.38%	1,967B
Z HOLDINGS CORPORATION	20.44x	1.74x	7.66x	+1.42%	20.14B
NAVER CORPORATION	15.98x	2.02x	8.4x	+0.74%	18.28B
LASTMINUTE.COM N.V.	31.58x	0.6x	4.66x	-	240M
Average	19.71x	2.05x	7.09x	+0.63%	407.04B
Weighted average by Cap.	20.68x	5.28x	12.55x	+0.38%