investorscraft@gmail.com

Intrinsic ValueBaidu, Inc. (BIDU.SW)

Previous CloseCHF113.50
Intrinsic Value
Upside potential
Previous Close
CHF113.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baidu, Inc. is a dominant player in China's internet search and AI-driven technology sector, operating through its Baidu Core and iQIYI segments. The company's core revenue model revolves around online marketing services, including pay-for-performance and display-based advertising, which leverage its extensive search ecosystem. Baidu's diversified portfolio includes mobile apps like Baidu App and Haokan, cloud services, autonomous driving solutions, and smart devices under the DuerOS platform. Its subsidiary iQIYI provides online entertainment, further broadening its revenue streams. Baidu holds a strong market position as China's leading search engine, competing with Tencent and Alibaba in digital services. The company's strategic focus on AI, cloud computing, and autonomous driving positions it as a key innovator in China's tech landscape. Its partnership with Zhejiang Geely underscores its commitment to next-generation mobility solutions.

Revenue Profitability And Efficiency

In FY 2023, Baidu reported revenue of CNY 134.6 billion, with net income reaching CNY 20.3 billion, reflecting a robust profit margin. The company generated CNY 36.6 billion in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures of CNY -11.3 billion indicate disciplined investment in growth initiatives, particularly in AI and cloud infrastructure.

Earnings Power And Capital Efficiency

Baidu's diluted EPS of CNY 57.29 highlights its earnings strength, supported by high-margin advertising and cloud services. The company's capital efficiency is evident in its ability to sustain profitability while investing in R&D for AI and autonomous driving technologies. Its mobile ecosystem and iQIYI segment contribute recurring revenue, enhancing earnings stability.

Balance Sheet And Financial Health

Baidu maintains a solid balance sheet with CNY 25.2 billion in cash and equivalents, though total debt stands at CNY 84.6 billion, reflecting strategic leverage for growth. The company's liquidity position remains healthy, supported by strong operating cash flows, ensuring flexibility for future investments and debt servicing.

Growth Trends And Dividend Policy

Baidu's growth is driven by AI adoption, cloud expansion, and iQIYI's content monetization. The company does not currently pay dividends, opting to reinvest cash flows into high-growth areas like autonomous driving and smart devices, aligning with its long-term innovation strategy.

Valuation And Market Expectations

With a market cap of approximately CNY 30.3 billion and a beta of 0.517, Baidu is viewed as a relatively stable tech play in China. Investors likely price in its leadership in search and AI, balanced against regulatory risks and competition in digital advertising and cloud services.

Strategic Advantages And Outlook

Baidu's strategic advantages include its entrenched search dominance, AI expertise, and early-mover position in autonomous driving. The outlook remains positive, with growth expected from cloud and AI monetization, though regulatory scrutiny and macroeconomic conditions in China pose potential headwinds.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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