Bilibili Inc
NASDAQ:BILI

Watchlist Manager
Bilibili Inc Logo
Bilibili Inc
NASDAQ:BILI
Watchlist
Price: 25.8 USD 0.39% Market Closed
Market Cap: 10.7B USD

Intrinsic Value

The intrinsic value of one BILI stock under the Base Case scenario is 15.44 USD. Compared to the current market price of 25.8 USD, Bilibili Inc is Overvalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BILI Intrinsic Value
15.44 USD
Overvaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bilibili Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BILI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BILI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bilibili Inc.

Explain Valuation
Compare BILI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BILI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bilibili Inc

Current Assets 27B
Cash & Short-Term Investments 23.5B
Receivables 1.1B
Other Current Assets 2.4B
Non-Current Assets 12.9B
Long-Term Investments 4.4B
PP&E 636.6m
Intangibles 5.7B
Other Non-Current Assets 2.3B
Current Liabilities 16.5B
Accounts Payable 5.3B
Accrued Liabilities 4.7B
Short-Term Debt 1.6B
Other Current Liabilities 4.8B
Non-Current Liabilities 8.6B
Long-Term Debt 8.1B
Other Non-Current Liabilities 500.2m
Efficiency

Free Cash Flow Analysis
Bilibili Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bilibili Inc

Revenue
29.8B CNY
Cost of Revenue
-18.9B CNY
Gross Profit
10.8B CNY
Operating Expenses
-10.1B CNY
Operating Income
747m CNY
Other Expenses
23.1m CNY
Net Income
770.1m CNY
Fundamental Scores

BILI Profitability Score
Profitability Due Diligence

Bilibili Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Operating Margin is Increasing
Healthy Gross Margin
39/100
Profitability
Score

Bilibili Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

BILI Solvency Score
Solvency Due Diligence

Bilibili Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
Long-Term Solvency
49/100
Solvency
Score

Bilibili Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BILI Price Targets Summary
Bilibili Inc

Wall Street analysts forecast BILI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BILI is 30.51 USD with a low forecast of 19.19 USD and a high forecast of 42.11 USD.

Lowest
Price Target
19.19 USD
26% Downside
Average
Price Target
30.51 USD
18% Upside
Highest
Price Target
42.11 USD
63% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Bilibili Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BILI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

BILI News

Other Videos
What is the Intrinsic Value of one BILI stock?

The intrinsic value of one BILI stock under the Base Case scenario is 15.44 USD.

Is BILI stock undervalued or overvalued?

Compared to the current market price of 25.8 USD, Bilibili Inc is Overvalued by 40%.

Back to Top