Baidu, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-62.1% vs price
Base Case (Median)
198.7% vs price
Bull Case (75th pct.)
289.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-232.11 | -322.9% | High (40%) |
| EV/EBITDA | $500.49 | 380.7% | Medium (20%) |
| Earnings Power Value | $311.00 | 198.7% | Medium (50%) |
Based on 3 out of 8 methods, BIDU appears fairly valued at the current price of $104.12. The base case fair value of $311.00 implies 198.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.