|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 109.43 USD | -3.21% |
|
+7.38% | -10.08% |
| 01:13pm | Nomura Adjusts Price Target on Baidu to $170 From $190, Keeps Buy Rating | MT |
| 08-07 | Judge blocks US decision to add WuXi to list of firms tied to Chinese military | RE |
Company Valuation: Baidu, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 328,986 | 272,598 | 295,199 | 215,753 | 314,132 | 251,070 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.6% | -20.07% | - | - |
| Enterprise Value (EV) 1 | 231,969 | 182,338 | 177,745 | 147,664 | 288,152 | 221,860 | 214,628 | 205,003 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.14% | -23.01% | -3.26% | -4.48% |
| P/E | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 17.5x | 14.4x | 12.4x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.87x | 0.81x | 0.76x |
| PEG | - | -1.4x | 0x | 0.5x | -0.9x | 0x | 0.7x | 0.8x |
| Capitalization / Revenue | 2.64x | 2.2x | 2.19x | 1.62x | 2.43x | 1.94x | 1.82x | 1.66x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.72x | 1.56x | 1.35x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 9.3x | 8.11x | 6.55x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 18.3x | 15.1x | 12.1x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | 30.7x | 17.7x | 9.65x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.24% | 3.26% | 5.66% | 10.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 28.07 | 19.85 | 55.08 | 65.91 | 11.78 | 42.23 | 51.21 | 59.58 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 124,493 | 123,675 | 134,598 | 133,125 | 129,079 | 129,161 | 137,632 | 151,371 |
| EBITDA 1 | 24,914 | 29,663 | 35,823 | 33,078 | 22,857 | 23,856 | 26,473 | 31,319 |
| EBIT 1 | 10,518 | 15,911 | 21,856 | 21,270 | -5,823 | 12,132 | 14,179 | 16,889 |
| Net income 1 | 10,226 | 7,559 | 20,315 | 23,760 | 5,589 | 13,817 | 16,586 | 19,079 |
| Net Debt 1 | -97,017 | -90,260 | -117,454 | -68,089 | -25,980 | -29,210 | -36,442 | -46,067 |
| Reference price 2 | 945.20 | 788.90 | 844.46 | 615.39 | 913.89 | 738.80 | 738.80 | 738.80 |
| Nbr of stocks (in thousands) | 348,059 | 345,542 | 349,573 | 350,597 | 343,731 | 339,187 | - | - |
| Announcement Date | 3/1/22 A | 2/22/23 A | 2/28/24 A | 2/18/25 A | 2/26/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.21x | 8.45x | 18.18x | 0.25% | 4,329B | |
| 17.53x | 1.72x | 9.3x | -.--% | 37.21B | |
| 16.36x | 1.89x | 8.71x | 1.17% | 22.29B | |
| 16.68x | 2.04x | 8.06x | 2.27% | 21.03B | |
| 7.94x | 0.22x | 1.45x | 3.92% | 162M | |
| Average | 15.14x | 2.86x | 9.14x | 1.52% | 881.84B | |
| Weighted average by Cap. | 17.21x | 8.33x | 18.01x | 0.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BIDU Stock
- BIDUUS Stock
- Valuation Baidu, Inc.
Select your edition
All financial news and data tailored to specific country editions
