investorscraft@gmail.com

Intrinsic Value of NetEase, Inc. (NTES)

Previous Close$105.52
Intrinsic Value
Upside potential
Previous Close
$105.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %1.8NaN
Revenue, $13991NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m11145NaN
Operating income, $m2846NaN
EBITDA, $m3260NaN
Interest expense (income), $mNaN
Earnings before tax, $m3678NaN
Tax expense, $m730NaN
Net income, $m2949NaN

BALANCE SHEET

Cash and short-term investments, $m17421NaN
Total assets, $m25048NaN
Adjusted assets (=assets-cash), $m7627NaN
Average production assets, $m1507NaN
Working capital, $m10841NaN
Total debt, $m3992NaN
Total liabilities, $m9283NaN
Total equity, $m15765NaN
Debt-to-equity ratio0.253NaN
Adjusted equity ratio0.237NaN

CASH FLOW

Net income, $m2949NaN
Depreciation, amort., depletion, $m414NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4017NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-298NaN
Free cash flow, $m4316NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m10841
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount