How is DouYu International Holdings Ltd (DOYU)'s fair value calculated?

DouYu International Holdings Ltd (DOYU)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are DouYu International Holdings Ltd (DOYU)'s valuation inputs based on?

Inputs come from the FY2026 20-F. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=1762417&type=20-F&dateb=&owner=include&count=10

Fair value · DouYu International Holdings Ltd (DOYU) · updated 2026-10-30 · from 20-F FY2026

DouYu International Holdings trades at $3.65. We are not reading assumptions out of that price: financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown.

Name: DouYu International Holdings Ltd (DOYU) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Everything below is unaffected: the filed statements, the filing they came from, and DOYU’s growth history are all as reported.

Check another stock

EvidInvest does not publish a fair-value range for DouYu International Holdings Ltd (DOYU). Financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown. Inputs come from the FY2026 20-F; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

DouYu International Holdings Ltd

Revenue: CNY 1.8B
Diluted EPS: CNY -1.49
Free cash flow: —; operating cash flow − capital expenditure
Diluted shares: 30.2M; weighted average

20-F FY2026 · fiscal year ended 2026-12-31 · filed 2026-08-20

Open the 20-F list on sec.govCIK 1762417

Valuation tool: build your own DOYU range

Fair Value Summary

Daily Price — DOYU

$3.65 -46.6% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what DOYU is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has DOYU’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown.

Not solvable from the price — Financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what DOYU has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)10.52%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $-59M · PV terminal $-54M · EV $-114M · equity $136M

Year	Stage	FCF	Present value
1	Stage 1	$-8M	$-8M
2	Stage 1	$-9M	$-7M
3	Stage 1	$-9M	$-7M
4	Stage 1	$-10M	$-7M
5	Stage 1	$-10M	$-6M
6	Stage 2	$-10M	$-6M
7	Stage 2	$-11M	$-5M
8	Stage 2	$-11M	$-5M
9	Stage 2	$-11M	$-5M
10	Stage 2	$-12M	$-4M

Inputs from the filing

Financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown.

Free cash flow: CNY -7.5M; latest full year
EBIT: —; latest annual
Shares: 30.2M
Total debt: CNY 1.1M
Cash: CNY 251.3M
Net debt: CNY -250.1M; debt − cash

20-F FY2026 · period ended 2026-12-31 · filed 2026-08-20 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for DOYU

Loading history...

DouYu International Holdings trades at $3.65. We are not reading assumptions out of that price: financials are filed in CNY; there is no CNY/USD reference rate for the 2026-12-31 period end, so these methods are not shown.

The filing behind these numbers

Valuation tool: build your own DOYU range

Daily Price — DOYU

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on DOYU

Compare with peers

Explore

Valuation tool: build your own DOYU range

Daily Price — DOYU

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on DOYU

Compare with peers

Explore