Valuation Baidu, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 11/04/2026 am IST			5-day change	1st Jan Change
108.41 ^USD	+0.17%		-2.30%	-17.03%

10/04	Alibaba, TAL Education, Baidu Back AI Video App Maker ShengShu in $293 Million Funding Round	MT
09/04	Asian Equities Traded in the US as American Depositary Receipts Drop Sharply in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,28,986	2,72,598	2,95,199	2,15,753	3,14,168	2,51,859	-	-
Change	-	-17.14%	8.29%	-26.91%	45.61%	-19.83%	-	-
Enterprise Value (EV) ¹	2,31,969	1,82,338	1,77,745	1,47,664	2,88,188	2,10,555	1,98,641	1,48,144
Change	-	-21.4%	-2.52%	-16.92%	95.16%	-26.94%	-5.66%	-25.42%
P/E ratio	33.7x	39.7x	15.3x	9.34x	77.6x	15.3x	13.3x	11.1x
PBR	1.54x	1.23x	1.22x	0.81x	1.17x	0.85x	0.79x	0.72x
PEG	-	-1.4x	0x	0.5x	-0.9x	0x	0.9x	0.5x
Capitalization / Revenue	2.64x	2.2x	2.19x	1.62x	2.43x	1.88x	1.76x	1.64x
EV / Revenue	1.86x	1.47x	1.32x	1.11x	2.23x	1.57x	1.39x	0.97x
EV / EBITDA	9.31x	6.15x	4.96x	4.46x	12.6x	8.89x	6.88x	4.46x
EV / EBIT	22.1x	11.5x	8.13x	6.94x	-49.5x	17.2x	13x	7.68x
EV / FCF	25.1x	10.2x	6.99x	11.3x	-19.1x	16.5x	8.1x	5.06x
FCF Yield	3.98%	9.81%	14.3%	8.87%	-5.23%	6.08%	12.4%	19.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	28.07	19.85	55.08	65.91	11.78	48.41	55.59	66.94
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,24,493	1,23,675	1,34,598	1,33,125	1,29,079	1,33,991	1,43,352	1,53,369
EBITDA ¹	24,914	29,663	35,823	33,078	22,857	23,674	28,876	33,221
EBIT ¹	10,518	15,911	21,856	21,270	-5,823	12,215	15,300	19,286
Net income ¹	10,226	7,559	20,315	23,760	5,589	16,446	18,918	21,200
Net Debt ¹	-97,017	-90,260	-1,17,454	-68,089	-25,980	-41,304	-53,218	-1,03,715
Reference price ²	945.20	788.90	844.46	615.39	913.89	740.21	740.21	740.21
Nbr of stocks (in thousands)	3,48,059	3,45,542	3,49,573	3,50,597	3,43,771	3,40,253	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BAIDU, INC.	15.29x	1.57x	8.89x	-.--%	3.69TCr
ALPHABET INC.	27.74x	8x	17.28x	0.27%	3,82900Cr
NAVER CORPORATION	14.47x	1.8x	7.44x	0.99%	2.04TCr
LY CORPORATION	14.74x	2.23x	8.97x	1.79%	1.74TCr
LASTMINUTE.COM N.V.	6.05x	0.29x	1.92x	4.77%	17Cr
Average	15.66x	2.78x	8.90x	1.56%	78.08TCr
Weighted average by Cap.	27.49x	7.88x	17.11x	0.28%