238.00 - 242.07
140.53 - 242.25
26.77M / 38.44M (Avg.)
25.64 | 9.39
Analyze DCF forecasts for the company and compare them with competitors.
706.11B
Better than BIDU's revenue of 24.76B.
18.10%
Better than BIDU's revenue growth rate of 6.03%.
240.20B
Better than BIDU's ebitda of 4.29B.
34.02%
Better than BIDU's ebitda margin of 17.33%.
200.29B
Better than BIDU's ebit of -22.14M.
28.36%
Better than BIDU's ebit margin of -0.09%.
39.91B
Worse than BIDU's depreciation of 4.31B.
394.48B
Better than BIDU's total cash of 24.76B.
55.87%
Worse than BIDU's cash as percentage of revenue of 100.00%.
111.95B
Worse than BIDU's receivables of 3.11B.
15.85%
Worse than BIDU's receivables as percentage of revenue of 12.57%.
3.41B
Worse than BIDU's inventories of 448.25M.
0.48%
Better than BIDU's inventories as percentage of revenue of 1.81%.
18.49B
Worse than BIDU's accounts payable of 0.00.
2.62%
Worse than BIDU's payables as percentage of revenue of 0.00%.
-81.83B
Better than BIDU's capital expenditure of -2.33B.
-11.59%
Better than BIDU's capex as percentage of revenue of -9.40%.
9.08%
Worse than BIDU's weighted average cost of capital (wacc) of 4.38%.
9.14%
Worse than BIDU's cost of equity of 6.64%.
4.26%
Equal to BIDU's cost of debt of 4.26%.
1.03
Worse than BIDU's beta of 0.51.
12.72B
Worse than BIDU's diluted shares outstanding of 44.33M.
28.50B
Worse than BIDU's total debt of 11.61B.
2.49T
Better than BIDU's total equity of 3.98B.
2.51T
Better than BIDU's total capital of 15.59B.
1.13%
Better than BIDU's debt weighting of 74.47%.
98.87%
Better than BIDU's equity weighting of 25.53%.
170.00B
Better than BIDU's ebiat of -18.73M.
113.24B
Better than BIDU's unlevered free cash flow of 1.76B.
4.00%
Equal to BIDU's long-term growth rate of 4.00%.
2.32T
Better than BIDU's terminal value of 481.98B.
1.82T
Better than BIDU's enterprise value of 395.71B.
4.46B
Better than BIDU's net debt of 8.15B.
1.81T
Better than BIDU's equity value of 387.56B.
142.33
Worse than BIDU's equity value per share of 8742.93.
Analyze analyst forecasts for the company and compare them with competitors.
36.83B
Worse than BIDU's estimated revenue of 88.92B.
13.78B
Worse than BIDU's estimated ebitda of 49.83B.
0.86
Worse than BIDU's estimated eps of 2.75.
9.41B
Worse than BIDU's estimated net income of 40.68B.
11.42B
Worse than BIDU's estimated ebit of 46.44B.
7.61B
Better than BIDU's estimated sg&a expense of 10.38B.
View analysts' price targets and recommendations, and compare them with competitors.
$187.00
Lower downside than BIDU's downside of 26.82%.
Buy
Equal to BIDU's analyst recommendation of Buy.
