Valuation Baidu, Inc. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 23:59:46 10/08/2026 +04			5-day change	1st Jan Change
109.43 ^USD	-3.21%		+7.38%	-10.08%

02:13pm	Nomura Adjusts Price Target on Baidu to $170 From $190, Keeps Buy Rating	MT
08-08	Judge blocks US decision to add WuXi to list of firms tied to Chinese military	RE

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	01/03/22	22/02/23	28/02/24	18/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALPHABET INC.	17.21x	8.45x	18.18x	0.25%	4,329B
BAIDU, INC.	17.53x	1.72x	9.3x	-.--%	37.21B
NAVER CORPORATION	16.36x	1.89x	8.71x	1.17%	22.29B
LY CORPORATION	16.68x	2.04x	8.06x	2.27%	21.03B
LASTMINUTE.COM N.V.	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%