investorscraft@gmail.com

Intrinsic Value of Sohu.com Limited (SOHU)

Previous Close$14.22
Intrinsic Value
Upside potential
Previous Close
$14.22

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

Sohu.com Limited operates as a diversified internet company in China, primarily focusing on online media, gaming, and search services. Its core revenue streams include brand advertising on its portal websites, online game operations through its subsidiary Changyou, and search engine marketing via Sogou. The company operates in a highly competitive digital landscape dominated by giants like Tencent, Alibaba, and Baidu, positioning itself as a niche player with legacy assets in news, video, and gaming. Sohu’s market position has weakened over time due to shifting user preferences toward mobile platforms and short-form video content, though it retains a loyal user base in certain segments. The company’s gaming division, historically a key profit driver, faces challenges from regulatory scrutiny and saturation in the MMORPG market. Sohu’s search business, once a differentiator, has lost ground to Baidu and newer entrants, further pressuring its growth prospects.

Revenue Profitability And Efficiency

In FY 2024, Sohu reported revenue of $598.4 million, reflecting ongoing challenges in its advertising and gaming segments. The company posted a net loss of $100.3 million, with diluted EPS of -$3.16, underscoring persistent profitability pressures. Operating cash flow was negative at $48 million, while capital expenditures remained minimal at $1.3 million, indicating limited reinvestment in growth initiatives. These metrics highlight inefficiencies in monetizing its user base amid competitive and regulatory headwinds.

Earnings Power And Capital Efficiency

Sohu’s earnings power has deteriorated, with negative net income and operating cash flow signaling weak capital efficiency. The company’s reliance on legacy businesses, particularly gaming, has not offset declines in advertising revenue. With minimal capex, Sohu appears to prioritize cost containment over expansion, though this strategy risks further erosion of its market relevance. The lack of positive cash generation limits its ability to fund innovation or acquisitions.

Balance Sheet And Financial Health

Sohu maintains a modest financial cushion, with $159.9 million in cash and equivalents against $35.8 million of total debt, suggesting a manageable leverage position. However, the consistent cash burn raises concerns about liquidity sustainability if losses persist. The balance sheet lacks significant intangible assets or growth-oriented investments, reflecting a conservative but potentially stagnant financial strategy.

Growth Trends And Dividend Policy

Sohu exhibits no meaningful growth trajectory, with revenue stagnation and losses continuing unabated. The company does not pay dividends, aligning with its focus on preserving cash amid operational challenges. Without clear catalysts for turnaround, Sohu’s growth prospects remain muted, relying on legacy businesses in a rapidly evolving digital ecosystem.

Valuation And Market Expectations

The market assigns Sohu a low valuation, reflecting skepticism about its ability to revive growth or profitability. Investors likely price in further declines in its core segments, with limited optimism for strategic pivots. The absence of earnings or dividend yield leaves the stock reliant on speculative interest or asset monetization potential.

Strategic Advantages And Outlook

Sohu’s primary advantages include its established brand in China’s early internet era and a debt-light balance sheet. However, its outlook is clouded by competitive displacement and lack of innovation. Without a clear path to monetization or diversification, the company risks becoming increasingly marginal in China’s digital economy. Strategic partnerships or asset sales could offer interim value, but fundamental reinvention appears unlikely.

Sources

Company filings, CIK 0001734107

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