US · BIDU
Baidu, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Beijing 100085
- Website
- ir.baidu.com
Price · as of 2025-12-31
$125.88
Market cap 42.33B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $7.20 | -94.28% |
| Intrinsic Value(DCF) | $72.20 | -42.64% |
| Graham-Dodd Method(GD) | $76.00 | -39.63% |
| Graham Formula(GF) | $8.70 | -93.09% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $138.53 | $85.25 | $1,534.35 | $18.50 | $233.80 |
| 2012 | $89.22 | $66.00 | $3,582.88 | $29.90 | $249.80 |
| 2013 | $182.04 | $100.61 | $2,168.93 | $29.70 | $208.20 |
| 2014 | $204.45 | $105.58 | $2,619.85 | $37.90 | $312.90 |
| 2015 | $182.98 | $197.24 | $2,149.11 | $16.10 | $572.90 |
| 2016 | $172.74 | $89.30 | $443.64 | $54.60 | $66.20 |
| 2017 | $263.56 | $289.51 | $174.58 | $0.00 | $202.90 |
| 2018 | $163.65 | $104.23 | $576.66 | $113.40 | $308.30 |
| 2019 | $113.74 | $80.35 | $74.21 | $62.60 | $10.70 |
| 2020 | $264.25 | $176.89 | $67.01 | $112.00 | $71.50 |
| 2021 | $118.92 | $96.54 | $77.06 | $97.60 | $98.30 |
| 2022 | $132.42 | $102.29 | $80.18 | $96.30 | $23.00 |
| 2023 | $98.27 | $93.39 | $89.95 | $128.90 | $134.30 |
| 2024 | $94.80 | $92.55 | $68.06 | $144.70 | $68.50 |
| 2025 | $123.56 | $51.64 | $37.89 | $76.00 | $8.70 |
AI valuation
Our deep-learning model estimates Baidu, Inc.'s (BIDU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $7.20
- Current price
- $125.88
- AI upside
- -94.28%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$72.20
-42.64% upside
Graham-Dodd
$76.00
-39.63% upside
Graham Formula
$8.70
-93.09% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BIDU | Baidu, Inc. | $125.88 | 42.33B | -59% | -43% | -40% | -93% | 74.94 | 1.57 | 3.24 | 21.24 | — | 1.91 | 43.88% | -4.51% | 4.33% | 2.11% | -2.04% | 1.27% | 0.36 | -2.15 | 1.76 | 1.49 | 3.84 | -8216.00% | -304.00% | -12300.00% | -0.72% | -0.03 | -1.30% | 0.00% | 0.00% | 0.00% | -68.80 | -132.97 | 3.10 | 2.00 |
| CHT | Chunghwa Telecom Co., Ltd… | $43.24 | 33.54B | -38% | -55% | -43% | -58% | 26.65 | 2.67 | 4.37 | 12.15 | 638.18 | 3.16 | 36.83% | 20.56% | 16.39% | 10.06% | 10.51% | 7.23% | 0.07 | — | 1.48 | 0.82 | -0.12 | 418.00% | 330.00% | 5422.00% | 7.52% | 0.98 | 20.82% | 0.00% | 0.00% | 1.64% | 21.03 | 13.17 | 4.32 | 5.75 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| FOXA | Fox Corporation | $56.34 | 25.1B | +44% | -41% | -40% | +109% | 12.31 | 2.36 | 1.73 | 7.88 | 21.64 | 5.27 | 33.11% | 19.81% | 13.88% | 20.22% | 16.90% | 10.15% | 0.62 | 8.01 | 2.91 | 2.70 | 0.55 | 5687.00% | 1660.00% | 10020.00% | 10.61% | 1.15 | 20.91% | 0.98% | 12.10% | 10.62% | 9.39 | 10.14 | 1.86 | 3.28 |
| LLYVK | Liberty Live Group | $99.65 | 9.16B | — | — | — | — | 16.52 | -186.81 | 24.01 | 26.29 | 20.06 | -31.08 | 13.26% | -9.16% | -14.92% | -272.00% | -4.88% | 35.67% | -33.96 | -1.25 | 0.56 | 0.57 | 1.64 | 8235.00% | — | -658571.00% | 9.90% | 0.48 | 126.60% | 0.00% | 0.00% | 6.76% | -279.44 | 10.77 | 25.61 | 2.15 |
| LYV | Live Nation Entertainment… | $162.14 | 37.65B | -25% | +397% | — | -78% | 54.31 | 138.43 | 1.49 | 20.66 | — | -9.23 | 23.01% | 5.89% | 1.97% | 310.96% | 25.01% | 3.25% | 45.91 | 4.70 | 1.00 | 0.83 | 2.57 | -10876.00% | 883.00% | -6823.00% | 0.89% | 0.13 | 8.39% | 0.00% | 0.00% | 0.06% | 28.88 | 128.44 | 1.70 | 2.31 |
| NBIS | Nebius Group N.V. | $91.19 | 21.89B | +98% | -38% | -78% | +51% | 226.45 | 4.99 | 43.47 | -126.12 | — | 5.01 | 68.63% | -112.53% | 19.20% | 2.59% | -15.69% | 1.27% | 1.06 | -10.31 | 3.08 | 2.88 | -6.30 | -10482.00% | 35089.00% | 55490.00% | -15.98% | 0.25 | -110.26% | 0.00% | 0.00% | 0.00% | -40.66 | -6.58 | 45.75 | 2.33 |
| PINS | Pinterest, Inc. | $17.13 | 11.57B | +151% | +4% | -42% | -16% | 28.29 | 2.49 | 2.79 | 27.79 | — | 2.54 | 80.07% | 7.58% | 9.87% | 8.78% | 12.05% | 7.68% | 0.06 | — | 7.64 | 7.44 | -2.05 | -7715.00% | 1579.00% | 3318.00% | 10.61% | 2.76 | 50.44% | 0.00% | 0.00% | 7.86% | 29.98 | 7.66 | 2.27 | 10.90 |
| RDDT | Reddit, Inc. | $145.81 | 27.85B | +3% | +5,444% | -80% | +45% | 51.76 | 9.36 | 12.45 | 54.52 | — | 9.55 | 91.18% | 20.07% | 24.05% | 20.94% | 111.60% | 19.00% | 0.01 | — | 11.56 | 11.31 | -2.03 | -19740.00% | 6940.00% | 21701.00% | 2.50% | 2.55 | 172.75% | 0.00% | 0.00% | 1.44% | 56.48 | 36.49 | 11.33 | 54.95 |
| TME | Tencent Music Entertainme… | $14.60 | 22.38B | -9% | -25% | -64% | -58% | 16.86 | 2.16 | 5.17 | 12.81 | 45.84 | 3.35 | 42.34% | 30.67% | 23.39% | 14.08% | 16.70% | 10.50% | 0.09 | 70.24 | 2.09 | 1.86 | -0.72 | 3677.00% | 234.00% | 4973.00% | 6.29% | 0.62 | 21.72% | 1.03% | 17.30% | 2.34% | 14.43 | 13.60 | 4.43 | 5.43 |
| WBD | Warner Bros. Discovery, I… | $28.17 | 69.86B | +71% | -55% | -68% | -89% | 94.18 | 1.96 | 1.89 | 9.45 | — | -3.97 | 44.00% | 1.98% | 6.78% | 2.14% | 1.48% | 0.73% | 0.00 | 0.35 | 1.06 | 0.79 | -0.63 | -10628.00% | -515.00% | -3025.00% | 4.38% | 0.35 | 6.19% | 0.00% | 0.00% | 54.75% | 89.58 | 21.41 | 1.77 | 0.92 |
About Baidu, Inc.
Baidu, Inc. provides online marketing and cloud services through an internet platform in the People's Republic of China. It operates in two segments, Baidu Core and iQIYI. The Baidu Core segment offers search-based, feed-based, and other online marketing services; cloud services; and products and other services from AI initiatives. This segment also operates Haokan, a user generated and professionally produced short videos platform. The iQIYI segment operates an online entertainment video platform that offers original, professionally produced, and partner-generated content. The company was incorporated in 2000 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Yanhong Li
- Employees
- 35.9K
- Beta
- 0.29
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($72.20 ÷ $125.88) − 1 = -42.64% (DCF, example).