investorscraft@gmail.com

Intrinsic Value of Baidu, Inc. (BIDU)

Previous Close$86.00
Intrinsic Value
Upside potential
Previous Close
$86.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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