Bilibili Inc.
Bear Case (25th pct.)
208.2% vs price
Base Case (Median)
301.0% vs price
Bull Case (75th pct.)
383.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-15.26 | -188.6% | High (40%) |
| PE Comparable | $79.34 | 360.5% | Medium (25%) |
| Graham Number | $51.18 | 197.1% | Low (10%) |
| EV/EBITDA | $84.65 | 391.3% | Medium (20%) |
| EV/FCF | $96.68 | 461.1% | Medium (20%) |
| Earnings Power Value | $58.84 | 241.5% | Medium (50%) |
Based on 6 out of 8 methods, BILI appears undervalued at the current price of $17.23. The base case fair value of $69.09 implies 301.0% 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.