US · CMCM
Cheetah Mobile Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Beijing 100024
- Website
- cmcm.com
Price · as of 2024-12-31
$5.32
Market cap 3.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.70 | +364.29% |
| Intrinsic Value(DCF) | $170.41 | +3,103.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $114.30 | $526.60 | |||
| 2014 | $49.32 | $123.96 | $75,052.42 | $555.30 | $413.70 |
| 2015 | $39.90 | $202.51 | $334,669.38 | $598.10 | $654.20 |
| 2016 | $30.21 | $251.57 | $4,659.52 | $508.00 | $0.00 |
| 2017 | $39.09 | $752.97 | $1,141.15 | $1,152.30 | $1,192.10 |
| 2018 | $18.88 | $730.82 | $927.70 | $1,418.80 | $129.50 |
| 2019 | $8.69 | $1,875.89 | $1,747,464.96 | $0.00 | $0.00 |
| 2020 | $13.00 | $3,526.04 | $1,017.51 | $0.00 | $0.00 |
| 2021 | $4.40 | $758.49 | $476.11 | $373.40 | $3,383.40 |
| 2022 | $2.23 | $1,126.21 | $412.01 | $113.20 | $0.00 |
| 2023 | $2.62 | $371.23 | $415.61 | $0.00 | $2,157.60 |
| 2024 | $5.14 | $176.12 | $249.71 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Cheetah Mobile Inc.'s (CMCM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.70
- Current price
- $5.32
- AI upside
- +364.29%
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
$170.41
+3,103.2% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| CMCM | Cheetah Mobile Inc. | $5.32 | 3.75M | +3,211% | +3,103% | — | — | -0.04 | 0.01 | 0.03 | 7.46 | -10.72 | 0.02 | 67.57% | -54.19% | -76.54% | -27.62% | -142.73% | -10.80% | 0.04 | — | 1.23 | 1.16 | 7.55 | 34.00% | 2052.00% | -14829.00% | -1183.70% | -0.08 | -85.25% | 0.00% | 0.00% | 0.00% | 3.97 | 6.65 | -2.15 | -0.27 |
| BAOS | Baosheng Media Group Hold… | $2.73 | 4.19M | +66,400% | -66% | — | +14,441% | -0.13 | 0.24 | 5.66 | -0.05 | -0.01 | 0.24 | 30.54% | -4285.68% | -4305.69% | -93.98% | -103.98% | -76.69% | 0.05 | -197.88 | 1.98 | 1.35 | 0.03 | 135917.00% | -3230.00% | -18998.00% | -56.84% | -0.24 | -7.80% | 0.00% | 0.00% | 0.00% | -0.05 | -0.70 | 2.26 | -4.99 |
| BZFD | BuzzFeed, Inc. | $0.76 | 28.46M | +2,754% | +7% | -62% | +450% | -2.25 | 0.73 | 0.40 | -13.62 | — | 1.53 | 44.67% | -12.39% | -5.32% | -31.79% | -11.20% | -10.30% | 0.60 | -3.47 | 1.04 | 0.90 | -3.27 | -6326.00% | -2485.00% | 5927.00% | -43.86% | -0.21 | -15.91% | 0.00% | 0.00% | 207.91% | -4.26 | -3.00 | 0.53 | -3.00 |
| CNET | ZW Data Action Technologi… | $0.82 | 2.05M | +4,122% | -27% | — | +8,844% | -0.80 | 0.82 | 0.20 | -0.83 | -0.64 | 0.82 | 2.89% | -24.33% | -24.36% | -76.05% | -86.85% | -36.03% | 0.03 | — | 1.57 | 0.80 | 0.25 | 12410.00% | -4952.00% | -153.00% | -68.43% | -0.35 | -47.64% | 0.00% | 0.00% | 3.98% | -0.62 | -1.13 | 0.15 | -8.14 |
| FENG | Phoenix New Media Limited | $1.74 | 435.39K | +451% | +324% | +515% | — | -3.49 | 0.16 | 0.27 | 18.34 | — | 0.16 | 38.19% | -9.20% | -7.61% | -4.46% | -32.02% | -3.09% | 0.05 | — | 2.74 | 2.68 | 12.76 | -4838.00% | 169.00% | -2980.00% | -26.48% | -0.08 | -24.50% | 0.00% | 0.00% | 50.13% | 12.24 | 16.00 | -1.13 | 0.75 |
| LCFY | Locafy Limited | $4.74 | 6.55M | +4,464% | -54% | — | +354% | — | 3.94 | 4.70 | -6.08 | — | 78.88 | 100.00% | -129.16% | -134.71% | 0.00% | -110.72% | 0.00% | 0.16 | -26.54 | 1.09 | 0.83 | -0.01 | 435.00% | -2285.00% | -2180.00% | -17.03% | -0.39 | -68.64% | 0.00% | — | 1.94% | -3.65 | -5.89 | 4.71 | -9.29 |
| MNY | MoneyHero Limited Class A… | $1.42 | 61.42M | +1,501% | -75% | — | — | -0.97 | 0.76 | 0.46 | 0.17 | — | 0.77 | 36.84% | -50.55% | -47.52% | -59.19% | -464.50% | -38.68% | 0.02 | -1577.88 | 2.49 | 2.20 | 1.24 | -8246.00% | -144.00% | 3825.00% | -73.11% | -0.80 | -307.68% | 0.00% | 0.00% | 0.00% | 0.14 | 0.21 | -0.07 | -5.88 |
| ONFO | Onfolio Holdings, Inc. | $0.49 | 2.87M | +40,661% | +70,720% | — | — | -3.49 | 1.87 | 0.79 | -6.85 | — | -1.47 | 57.81% | -31.90% | -22.46% | -46.38% | -56.94% | -24.10% | 0.79 | -24.67 | 0.34 | 0.29 | -1.75 | -7500.00% | 5004.00% | -5754.00% | -18.87% | -0.28 | -26.53% | 5.19% | -18.10% | 5.19% | -3.32 | -7.12 | 1.06 | -2.46 |
| SLE | Super League Enterprise, … | $3.97 | 277.7K | +10,028% | +1,694% | — | +14,371% | -7.98 | 780.44 | 8.20 | -10.25 | — | -23.02 | 37.71% | -103.53% | -102.80% | -327.46% | -477.59% | -89.82% | 29.26 | -29.97 | 0.54 | 0.49 | -0.28 | -8280.00% | -3548.00% | -2615.00% | -9.00% | -1.10 | -340.28% | 0.00% | 0.00% | 0.00% | -8.14 | -11.42 | 8.43 | -29.21 |
| ZNB | Zeta Network Group | $0.26 | 38.18M | +67,176% | +130% | — | — | -0.01 | 0.02 | 0.07 | -0.13 | — | 0.02 | -2.86% | -214.66% | -492.80% | -205.51% | -81.32% | -135.62% | 0.18 | -1.95 | 0.30 | 0.30 | -0.11 | -9367.00% | 20829.00% | 32213.00% | -2032.07% | -0.67 | -50.96% | 0.00% | 0.00% | 0.00% | -0.20 | -0.32 | 0.43 | -11.72 |
About Cheetah Mobile Inc.
Cheetah Mobile Inc. operates as an internet company in the People's Republic of China, the United States, Japan, and internationally. The company's utility products include Clean Master, a junk file cleaning, memory boosting, and privacy protection tool for mobile devices; Security Master, an anti-virus and security application for mobile devices; and Duba Anti-virus, an internet security application to protect users against known and unknown security threats and malicious applications. In addition, it offers mobile games comprising Piano Tiles 2, Rolling Sky, and Dancing Line; value-added products, such as PC and mobile products, as well as wallpaper, office optimization software, and others; E-Coupon vending robot, a reception and marketing robot; and multi-cloud management platform and overseas advertising agency service. Further, the company provides mobile advertising publisher services; duba.com personal start page that aggregates online resources and provides users access to their online destinations; cloud-based data analytics engines; artificial intelligence and other services; and premium membership services. It serves direct advertisers that include mobile application developers, mobile game developers, and e-commerce companies, as well as search engines and partnering mobile advertising networks. The company was formerly known as Kingsoft Internet Software Holdings Limited and changed its name to Cheetah Mobile Inc. in March 2014. Cheetah Mobile Inc. was incorporated in 2009 and is based in Beijing, the People's Republic of China.
- CEO
- Sheng Fu
- Employees
- 934
- Beta
- 1.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($170.41 ÷ $5.32) − 1 = +3,103.2% (DCF, example).