Valuation Baidu, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-08 EDT			After hours 16:45:16
90.28 ^USD	+0.55%		90.21	-0.08%

09:16am	Volatility as a Strategy
06:49am	China's Car Inc launches self-driving rental service with Baidu's Apollo	RE

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	215,787	221,438	-	-
Change	-	-31.68%	-17.14%	8.29%	-26.9%	2.62%	-	-
Enterprise Value (EV) ¹	394,100	231,969	182,338	177,745	147,698	128,337	107,282	82,987
Change	-	-41.14%	-21.4%	-2.52%	-16.9%	-13.11%	-16.41%	-22.65%
P/E ratio	21.7x	33.7x	39.7x	15.3x	9.34x	10.8x	10.4x	9.21x
PBR	2.66x	1.54x	1.23x	1.22x	0.81x	0.76x	0.71x	0.66x
PEG	-	-0.6x	-1.4x	0x	0.5x	-1.12x	2.5x	0.7x
Capitalization / Revenue	4.5x	2.64x	2.2x	2.19x	1.62x	1.64x	1.55x	1.45x
EV / Revenue	3.68x	1.86x	1.47x	1.32x	1.11x	0.95x	0.75x	0.54x
EV / EBITDA	14.3x	9.31x	6.15x	4.96x	4.47x	4.56x	3.41x	2.39x
EV / EBIT	18.1x	22.1x	11.5x	8.13x	6.94x	7.13x	5.01x	3.47x
EV / FCF	20.6x	25.1x	10.2x	6.99x	11.3x	5.11x	4.7x	3.2x
FCF Yield	4.85%	3.98%	9.81%	14.3%	8.87%	19.6%	21.3%	31.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	64.98	28.07	19.85	55.08	65.91	59.57	62.04	69.93
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	107,074	124,493	123,675	134,598	133,125	135,436	142,987	152,889
EBITDA ¹	27,503	24,914	29,663	35,823	33,078	28,144	31,483	34,784
EBIT ¹	21,732	10,518	15,911	21,856	21,270	17,994	21,417	23,884
Net income ¹	22,472	10,226	7,559	20,315	23,760	20,428	21,080	24,045
Net Debt ¹	-87,412	-97,017	-90,260	-117,454	-68,089	-93,101	-114,156	-138,451
Reference price ²	1,411.74	945.20	788.90	844.46	615.39	644.14	644.14	644.14
Nbr of stocks (in thousands)	341,076	348,059	345,542	349,573	350,652	343,771	-	-
Announcement Date	2/17/21	3/1/22	2/22/23	2/28/24	2/18/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAIDU, INC.	10.81x	0.95x	4.56x	-.--%	30.87B
ALPHABET INC.	18.41x	5.31x	11.92x	0.47%	2,150B
NAVER CORPORATION	21.4x	2.84x	11.21x	0.49%	27.87B
LY CORPORATION	21.9x	1.89x	7.71x	1.35%	25.92B
LASTMINUTE.COM N.V.	9.61x	0.53x	3.7x	3.01%	215M
Average	16.43x	2.30x	7.82x	1.06%	446.87B
Weighted average by Cap.	18.38x	5.18x	11.76x	0.47%