|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.10 USD | +5.44% |
|
+7.00% | -9.42% |
| 07:26am | China orders safety checks on smart vehicle road tests after robotaxi incident | RE |
| 12:09am | Korean AI chip startup DeepX prepares public share offering | RE |
Company Valuation: Baidu, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 328,986 | 272,598 | 295,199 | 215,753 | 314,168 | 260,326 | - | - |
| Change | - | -17.14% | 8.29% | -26.91% | 45.61% | -17.14% | - | - |
| Enterprise Value (EV) 1 | 231,969 | 182,338 | 177,745 | 147,664 | 288,188 | 218,430 | 206,618 | 156,178 |
| Change | - | -21.4% | -2.52% | -16.92% | 95.16% | -24.21% | -5.41% | -24.41% |
| P/E ratio | 33.7x | 39.7x | 15.3x | 9.34x | 77.6x | 16x | 13.9x | 10.8x |
| PBR | 1.54x | 1.23x | 1.22x | 0.81x | 1.17x | 0.88x | 0.82x | 0.74x |
| PEG | - | -1.4x | 0x | 0.5x | -0.9x | 0x | 0.9x | 0.4x |
| Capitalization / Revenue | 2.64x | 2.2x | 2.19x | 1.62x | 2.43x | 1.95x | 1.82x | 1.67x |
| EV / Revenue | 1.86x | 1.47x | 1.32x | 1.11x | 2.23x | 1.63x | 1.44x | 1x |
| EV / EBITDA | 9.31x | 6.15x | 4.96x | 4.46x | 12.6x | 9.32x | 7.19x | 4.48x |
| EV / EBIT | 22.1x | 11.5x | 8.13x | 6.94x | -49.5x | 18x | 13.4x | 8.12x |
| EV / FCF | 25.1x | 10.2x | 6.99x | 11.3x | -19.1x | 17.1x | 8.42x | 5.33x |
| FCF Yield | 3.98% | 9.81% | 14.3% | 8.87% | -5.23% | 5.86% | 11.9% | 18.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 28.07 | 19.85 | 55.08 | 65.91 | 11.78 | 47.76 | 55.18 | 70.85 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 124,493 | 123,675 | 134,598 | 133,125 | 129,079 | 133,699 | 143,153 | 155,950 |
| EBITDA 1 | 24,914 | 29,663 | 35,823 | 33,078 | 22,857 | 23,432 | 28,730 | 34,841 |
| EBIT 1 | 10,518 | 15,911 | 21,856 | 21,270 | -5,823 | 12,156 | 15,380 | 19,232 |
| Net income 1 | 10,226 | 7,559 | 20,315 | 23,760 | 5,589 | 15,897 | 18,819 | 22,273 |
| Net Debt 1 | -97,017 | -90,260 | -117,454 | -68,089 | -25,980 | -41,896 | -53,707 | -104,147 |
| Reference price 2 | 945.20 | 788.90 | 844.46 | 615.39 | 913.89 | 765.10 | 765.10 | 765.10 |
| 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 ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.11x | 1.63x | 9.34x | -.--% | 38.11B | |
| 28.1x | 8.1x | 17.5x | 0.27% | 3,875B | |
| 14.26x | 1.76x | 7.3x | 1.01% | 20.02B | |
| 14.74x | 2.24x | 8.97x | 1.79% | 17.33B | |
| 5.98x | 0.28x | 1.87x | 4.83% | 163M | |
| Average | 15.84x | 2.80x | 9.00x | 1.58% | 790.22B | |
| Weighted average by Cap. | 27.86x | 7.98x | 17.33x | 0.28% |
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
- Equities
- BIDU Stock
- Valuation Baidu, Inc.
Select your edition
All financial news and data tailored to specific country editions
