Valuation Baidu, Inc. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-06-18 EDT			5-day change	1st Jan Change
108.94 ^USD	-3.55%		-5.16%	-10.17%

06-16	Alibaba Launches Robotics AI Models as It Ramps Up Physical AI Push	DJ
06-15	Baidu Being Considered by ByteDance for AI Chip Supply Agreement	MT

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	314,168	257,060	-	-
Change	-	-17.14%	8.29%	-26.91%	45.61%	-18.18%	-	-
Enterprise Value (EV) ¹	231,969	182,338	177,745	147,664	288,188	226,170	217,705	206,075
Change	-	-21.4%	-2.52%	-16.92%	95.16%	-21.52%	-3.74%	-5.34%
P/E	33.7x	39.7x	15.3x	9.34x	77.6x	16x	13.8x	11.5x
PBR	1.54x	1.23x	1.22x	0.81x	1.17x	0.88x	0.82x	0.77x
PEG	-	-1.4x	0x	0.5x	-0.9x	0x	0.9x	0.6x
Capitalization / Revenue	2.64x	2.2x	2.19x	1.62x	2.43x	1.93x	1.8x	1.63x
EV / Revenue	1.86x	1.47x	1.32x	1.11x	2.23x	1.7x	1.53x	1.31x
EV / EBITDA	9.31x	6.15x	4.96x	4.46x	12.6x	9.05x	7.77x	6.24x
EV / EBIT	22.1x	11.5x	8.13x	6.94x	-49.5x	17.6x	14.3x	11.4x
EV / FCF	25.1x	10.2x	6.99x	11.3x	-19.1x	25.7x	16.3x	8.81x
FCF Yield	3.98%	9.81%	14.3%	8.87%	-5.23%	3.89%	6.15%	11.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	28.07	19.85	55.08	65.91	11.78	47.29	54.57	65.54
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	124,493	123,675	134,598	133,125	129,079	132,900	142,592	157,440
EBITDA ¹	24,914	29,663	35,823	33,078	22,857	25,002	28,026	33,013
EBIT ¹	10,518	15,911	21,856	21,270	-5,823	12,854	15,213	18,134
Net income ¹	10,226	7,559	20,315	23,760	5,589	15,603	18,400	20,926
Net Debt ¹	-97,017	-90,260	-117,454	-68,089	-25,980	-30,890	-39,355	-50,986
Reference price ²	945.20	788.90	844.46	615.39	913.89	755.36	755.36	755.36
Nbr of stocks (in thousands)	348,059	345,542	349,573	350,597	343,771	340,253	-	-
Announcement Date	3/1/22	2/22/23	2/28/24	2/18/25	2/26/26	-	-	-

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.($)
ALPHABET INC.	25.58x	8.97x	19.26x	0.24%	4,430B
NAVER CORPORATION	19.77x	2.32x	9.84x	1.05%	24.05B
LY CORPORATION	15.56x	2.13x	8.52x	1.72%	17.91B
LASTMINUTE.COM N.V.	6.61x	0.23x	1.51x	4.08%	169M
Average	16.88x	3.41x	9.78x	1.77%	1,118B
Weighted average by Cap.	25.51x	8.90x	19.16x	0.25%