|
Real-time Estimate
Cboe BZX
21:04:30 14/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 81.80 USD | -2.32% |
|
-3.94% | -37.29% |
| 10-13 | Nvidia Loses Ground in China's AI Chip Market | MT |
| 10-13 | Nvidia's China AI-chip share falls as Huawei closes gap, report finds | RE |
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 | 314,132 | 191,531 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.6% | -39.03% | - | - |
| Enterprise Value (EV) 1 | 231,969 | 182,338 | 177,745 | 147,664 | 288,152 | 171,819 | 168,852 | 144,534 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.14% | -40.37% | -1.73% | -14.4% |
| P/E | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 15.7x | 12.7x | 11x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.66x | 0.62x | 0.59x |
| PEG | - | -1.4x | 0x | 0.5x | -0.9x | 0x | 0.5x | 0.7x |
| Capitalization / Revenue | 2.64x | 2.2x | 2.19x | 1.62x | 2.43x | 1.51x | 1.42x | 1.29x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.35x | 1.25x | 0.97x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 7.34x | 6.4x | 4.71x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 16.1x | 13.8x | 9.99x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | -13.7x | 14.8x | 6.5x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.24% | -7.31% | 6.74% | 15.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 28.07 | 19.85 | 55.08 | 65.91 | 11.78 | 35.6 | 44.18 | 51.11 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 124,493 | 123,675 | 134,598 | 133,125 | 129,079 | 127,126 | 134,994 | 149,007 |
| EBITDA 1 | 24,914 | 29,663 | 35,823 | 33,078 | 22,857 | 23,402 | 26,363 | 30,687 |
| EBIT 1 | 10,518 | 15,911 | 21,856 | 21,270 | -5,823 | 10,691 | 12,194 | 14,466 |
| Net income 1 | 10,226 | 7,559 | 20,315 | 23,760 | 5,589 | 12,017 | 14,225 | 16,342 |
| Net Debt 1 | -97,017 | -90,260 | -117,454 | -68,089 | -25,980 | -19,712 | -22,679 | -46,997 |
| Reference price 2 | 945.20 | 788.90 | 844.46 | 615.39 | 913.89 | 560.53 | 560.53 | 560.53 |
| Nbr of stocks (in thousands) | 348,059 | 345,542 | 349,573 | 350,597 | 343,731 | 341,695 | - | - |
| Announcement Date | 01/03/22 | 22/02/23 | 28/02/24 | 18/02/25 | 26/02/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.75x | 1.35x | 7.34x | -.--% | 28.61B | |
| 17.16x | 8.35x | 17.91x | 0.25% | 4,303B | |
| 24.61x | 7.73x | 13.61x | 0.28% | 1,942B | |
| 30.93x | 14.48x | 22.87x | 0.59% | 530B | |
| 14.67x | 3.91x | 9.05x | 1.39% | 488B | |
| 19.66x | 5.82x | 17.49x | -.--% | 293B | |
| 21.18x | 1.55x | 10.48x | 0.98% | 276B | |
| 109.83x | 14.5x | 77.88x | -.--% | 227B | |
| 22.45x | 2.55x | 13x | -.--% | 146B | |
| 8.38x | 0.96x | 4.14x | -.--% | 117B | |
| Average | 28.46x | 6.12x | 19.38x | 0.35% | 835B | |
| Weighted average by Cap. | 22.33x | 7.96x | 17.77x | 0.34% |
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
