Valuation Baidu, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 07:40:29 2026-07-31 EDT			5-day change	1st Jan Change
94.10 ^EUR	+2.62%		+2.70%	-16.29%

07-28	Baidu Begins Autonomous Vehicle Testing in London With Lyft	MT
07-28	Baidu, Inc. Commences Road Testing Of Apollo Go Sixth-Gen Autonomous Vehicle RT6 In London	CI

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	246,547	-	-
Change	-	-17.14%	8.29%	-26.91%	45.6%	-21.51%	-	-
Enterprise Value (EV) ¹	231,969	182,338	177,745	147,664	288,152	217,337	210,105	200,480
Change	-	-21.4%	-2.52%	-16.92%	95.14%	-24.58%	-3.33%	-4.58%
P/E	33.7x	39.7x	15.3x	9.34x	77.6x	16.8x	13.8x	11.7x
PBR	1.54x	1.23x	1.22x	0.81x	1.17x	0.86x	0.8x	0.75x
PEG	-	-1.4x	0x	0.5x	-0.9x	0x	0.6x	0.6x
Capitalization / Revenue	2.64x	2.2x	2.19x	1.62x	2.43x	1.9x	1.78x	1.62x
EV / Revenue	1.86x	1.47x	1.32x	1.11x	2.23x	1.67x	1.51x	1.32x
EV / EBITDA	9.31x	6.15x	4.96x	4.46x	12.6x	8.95x	7.72x	6.16x
EV / EBIT	22.1x	11.5x	8.13x	6.94x	-49.5x	17.7x	14.4x	11.5x
EV / FCF	25.1x	10.2x	6.99x	11.3x	-19.1x	30.1x	17.3x	9.44x
FCF Yield	3.98%	9.81%	14.3%	8.87%	-5.24%	3.33%	5.79%	10.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	28.07	19.85	55.08	65.91	11.78	43.32	52.62	62.13
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	124,493	123,675	134,598	133,125	129,079	129,781	138,755	152,245
EBITDA ¹	24,914	29,663	35,823	33,078	22,857	24,289	27,233	32,555
EBIT ¹	10,518	15,911	21,856	21,270	-5,823	12,290	14,585	17,384
Net income ¹	10,226	7,559	20,315	23,760	5,589	14,098	17,333	19,650
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	726.88	726.88	726.88
Nbr of stocks (in thousands)	348,059	345,542	349,573	350,597	343,731	339,187	-	-
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.	16.21x	7.97x	17.14x	0.26%	4,081B
NAVER CORPORATION	15.53x	1.77x	7.56x	1.25%	20.39B
LY CORPORATION	17.42x	2.15x	8.45x	2.4%	19.72B
LASTMINUTE.COM N.V.	7.34x	0.18x	1.2x	3.99%	178M
Average	14.12x	3.02x	8.59x	1.97%	1,030B
Weighted average by Cap.	16.21x	7.91x	17.05x	0.28%