Valuation Baidu, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			5-day change	1st Jan Change
125.66 ^USD	+5.85%		+7.50%	+49.05%

12-05	Asian Equities Traded in the US as American Depositary Receipts Rise in Friday Trading	MT
12-05	Sector Update: Tech Stocks Mixed Pre-Bell Friday	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	481,512	328,986	272,598	295,199	215,753	305,407	-	-
Change	-	-31.68%	-17.14%	8.29%	-26.91%	41.55%	-	-
Enterprise Value (EV) ¹	394,100	231,969	182,338	177,745	147,664	227,758	212,741	194,987
Change	-	-41.14%	-21.4%	-2.52%	-16.92%	54.24%	-6.59%	-8.35%
P/E ratio	21.7x	33.7x	39.7x	15.3x	9.34x	50x	18.3x	14.9x
PBR	2.66x	1.54x	1.23x	1.22x	0.81x	1.07x	1x	0.93x
PEG	-	-0.6x	-1.4x	0x	0.5x	-0.7x	0x	0.7x
Capitalization / Revenue	4.5x	2.64x	2.2x	2.19x	1.62x	2.36x	2.25x	2.1x
EV / Revenue	3.68x	1.86x	1.47x	1.32x	1.11x	1.76x	1.56x	1.34x
EV / EBITDA	14.3x	9.31x	6.15x	4.96x	4.46x	10.3x	8.05x	6.22x
EV / EBIT	18.1x	22.1x	11.5x	8.13x	6.94x	100x	15.9x	11.5x
EV / FCF	20.6x	25.1x	10.2x	6.99x	11.3x	9.76x	8.01x	6.59x
FCF Yield	4.85%	3.98%	9.81%	14.3%	8.87%	10.2%	12.5%	15.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	64.98	28.07	19.85	55.08	65.91	17.76	48.48	59.46
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	107,074	124,493	123,675	134,598	133,125	129,409	135,968	145,509
EBITDA ¹	27,503	24,914	29,663	35,823	33,078	22,020	26,420	31,349
EBIT ¹	21,732	10,518	15,911	21,856	21,270	2,273	13,379	16,958
Net income ¹	22,472	10,226	7,559	20,315	23,760	6,689	16,533	19,677
Net Debt ¹	-87,412	-97,017	-90,260	-117,454	-68,089	-77,649	-92,666	-110,421
Reference price ²	1,411.74	945.20	788.90	844.46	615.39	888.40	888.40	888.40
Nbr of stocks (in thousands)	341,076	348,059	345,542	349,573	350,597	343,771	-	-
Announcement Date	17/02/21	01/03/22	22/02/23	28/02/24	18/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAIDU, INC.	50.02x	1.76x	10.34x	-.--%	43.2B
ALPHABET INC.	30.45x	9.5x	21.48x	0.26%	3,881B
NAVER CORPORATION	18.56x	2.72x	11.42x	0.53%	25.32B
LY CORPORATION	15.78x	1.42x	5.84x	1.68%	18.37B
LASTMINUTE.COM N.V.	12.03x	0.39x	2.81x	3.65%	158M
Average	25.37x	3.16x	10.38x	1.22%	793.65B
Weighted average by Cap.	30.51x	9.34x	21.22x	0.26%