|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 111.88 USD | -0.75% |
|
-4.50% | -14.14% |
| 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 |
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 | 314,168 | 259,268 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.61% | -17.47% | - | - |
| Enterprise Value (EV) 1 | 231,969 | 182,338 | 177,745 | 147,664 | 288,188 | 228,378 | 219,914 | 208,283 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.16% | -20.75% | -3.71% | -5.29% |
| P/E | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 16.1x | 14x | 11.6x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.89x | 0.83x | 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 | 1.95x | 1.82x | 1.65x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.72x | 1.54x | 1.32x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 9.13x | 7.85x | 6.31x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 17.8x | 14.5x | 11.5x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | 26x | 16.4x | 8.9x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.23% | 3.85% | 6.09% | 11.2% |
| 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 | 761.99 | 761.99 | 761.99 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.11x | 1.72x | 9.13x | -.--% | 38.35B | |
| 26.25x | 9.2x | 19.76x | 0.24% | 4,543B | |
| 19.65x | 2.3x | 9.77x | 1.06% | 23.99B | |
| 15.49x | 2.13x | 8.5x | 1.73% | 17.8B | |
| 6.54x | 0.23x | 1.49x | 4.12% | 167M | |
| Average | 16.81x | 3.11x | 9.73x | 1.43% | 924.65B | |
| Weighted average by Cap. | 26.09x | 9.07x | 19.57x | 0.24% |
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
- Valuation Baidu, Inc.
Select your edition
All financial news and data tailored to specific country editions
