Previous Close | $86.00 |
Intrinsic Value | $487.55 |
Upside potential | +467% |
Data is not available at this time.
Baidu, Inc. is a leading Chinese technology company specializing in internet-related services and artificial intelligence (AI). Its core revenue model revolves around online marketing services, which leverage its dominant search engine platform, Baidu Search, to deliver targeted advertising solutions. The company also generates income from cloud computing, autonomous driving (Apollo), and AI-powered smart devices, positioning itself as a key player in China's digital economy. Baidu operates in a highly competitive landscape, contending with rivals like Alibaba and Tencent, but maintains a stronghold in search and AI innovation. Its diversified portfolio, including Baidu Core and iQIYI (streaming), enhances its resilience against sector volatility. The company’s strategic investments in AI and autonomous technologies underscore its ambition to lead China's tech transformation, though regulatory risks and market saturation pose challenges.
Baidu reported revenue of ¥133.1 billion for FY 2024, reflecting its robust advertising and cloud segments. Net income stood at ¥23.8 billion, with diluted EPS of ¥65.92, indicating healthy profitability. Operating cash flow of ¥21.2 billion underscores efficient cash generation, though capital expenditures of ¥8.1 billion highlight ongoing investments in growth initiatives like AI and autonomous driving.
The company’s earnings power is driven by its high-margin online marketing services and expanding cloud/AI offerings. Baidu’s capital efficiency is evident in its ability to fund R&D and acquisitions while maintaining profitability, though its debt-to-equity ratio warrants monitoring given total debt of ¥79.3 billion.
Baidu’s balance sheet shows ¥24.8 billion in cash and equivalents, providing liquidity for operations and investments. However, total debt of ¥79.3 billion raises leverage concerns, necessitating careful debt management. The absence of dividends suggests a focus on reinvesting cash flows into growth.
Baidu’s growth is fueled by AI and cloud expansion, though advertising growth may slow due to market saturation. The company does not pay dividends, prioritizing reinvestment in technology and market expansion to sustain long-term competitiveness.
Baidu’s valuation reflects its dual identity as a search leader and AI innovator. Market expectations hinge on its ability to monetize AI and autonomous driving, with investors weighing regulatory risks against growth potential in China’s tech sector.
Baidu’s strengths include its search dominance, AI expertise, and early-mover advantage in autonomous driving. However, regulatory scrutiny and competition pose risks. The outlook depends on successful execution of its AI and cloud strategies, with long-term growth tied to technological adoption in China.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |