NetEase, 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.)
390.7% vs price
Base Case (Median)
446.8% vs price
Bull Case (75th pct.)
1006.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $351.08 | 182.2% | High (40%) |
| PE Comparable | $1337.18 | 974.9% | Medium (25%) |
| Growth Trajectory DCF | $1414.74 | 1037.3% | Medium (20%) |
| Graham Number | $546.10 | 339.0% | Low (10%) |
| EV/EBITDA | $674.66 | 442.3% | Medium (20%) |
| EV/FCF | $1575.90 | 1166.8% | Medium (20%) |
| Earnings Power Value | $680.19 | 446.8% | Medium (50%) |
Based on 7 out of 8 methods, NTES appears undervalued at the current price of $124.40. The base case fair value of $680.19 implies 446.8% 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.