investorscraft@gmail.com

Intrinsic ValueiQIYI, Inc. (IQ)

Previous Close$2.07
Intrinsic Value
Upside potential
Previous Close
$2.07

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

iQIYI, Inc. operates as a leading online entertainment service provider in China, specializing in streaming premium video content across movies, TV series, variety shows, and animations. The company generates revenue primarily through subscription services, advertising, and content distribution, leveraging its extensive library and proprietary AI-driven recommendation engine. Positioned as a key player in China's competitive digital entertainment sector, iQIYI differentiates itself through exclusive original content, strategic partnerships, and a freemium model that balances ad-supported and premium tiers. The company competes with Tencent Video and Youku in a market characterized by high user engagement but also intense content acquisition costs. Its market position is reinforced by its parent company Baidu's technological infrastructure, though it maintains operational independence. iQIYI's focus on localized content and international expansion, particularly in Southeast Asia, underscores its growth ambitions amid regulatory and competitive pressures.

Revenue Profitability And Efficiency

In FY 2024, iQIYI reported revenue of RMB 29.2 billion, with net income of RMB 764 million, reflecting improved profitability after years of losses. Diluted EPS stood at RMB 0.77, signaling a turnaround driven by cost discipline and higher subscription monetization. Operating cash flow of RMB 2.1 billion and modest capital expenditures (RMB -79 million) indicate efficient cash conversion, though content spending remains a significant outlay.

Earnings Power And Capital Efficiency

The company’s positive net income demonstrates emerging earnings power, supported by scale benefits in content production and reduced reliance on licensed content. Capital efficiency is tempered by high debt (RMB 14.2 billion), but cash reserves (RMB 3.5 billion) provide liquidity. ROIC improvements hinge on sustaining subscriber growth and optimizing content ROI.

Balance Sheet And Financial Health

iQIYI’s balance sheet shows RMB 3.5 billion in cash against RMB 14.2 billion in total debt, indicating leveraged but manageable liquidity. No dividends were paid, preserving cash for content investments. Debt maturity profiles and refinancing risks warrant monitoring given the capital-intensive nature of the streaming industry.

Growth Trends And Dividend Policy

Growth is driven by subscriber expansion (particularly in premium tiers) and international markets, though ARPU growth remains muted. The absence of dividends aligns with reinvestment priorities. Content pipeline strength and regulatory compliance will be critical to sustaining momentum in China’s tightening media landscape.

Valuation And Market Expectations

The market likely prices iQIYI on subscriber metrics and path to sustained profitability, with valuation reflecting optimism about its niche in original content. Comparables suggest a premium to peers with weaker IP libraries, but skepticism persists over long-term margins in a crowded sector.

Strategic Advantages And Outlook

iQIYI’s advantages include its Baidu affiliation, data-driven content curation, and early mover status in Chinese streaming. Challenges include content cost inflation and regulatory scrutiny. The outlook hinges on balancing growth with profitability, with international expansion and vertical integration (e.g., gaming, e-commerce) as potential differentiators.

Sources

Company filings (CIK: 0001722608), 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