
NetEase Inc
NASDAQ:NTES

Intrinsic Value
The intrinsic value of one
NTES
stock under the Base Case scenario is
122.68
USD.
Compared to the current market price of 106.4 USD,
NetEase Inc
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NetEase Inc
Fundamental Analysis


Revenue & Expenses Breakdown
NetEase Inc
Balance Sheet Decomposition
NetEase Inc
Current Assets | 153.3B |
Cash & Short-Term Investments | 137.6B |
Receivables | 5.7B |
Other Current Assets | 10.1B |
Non-Current Assets | 42.7B |
Long-Term Investments | 3B |
PP&E | 8.5B |
Other Non-Current Assets | 31.1B |
Free Cash Flow Analysis
NetEase Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
NetEase Inc
Revenue
|
105.3B
CNY
|
Cost of Revenue
|
-39.5B
CNY
|
Gross Profit
|
65.8B
CNY
|
Operating Expenses
|
-36.2B
CNY
|
Operating Income
|
29.6B
CNY
|
Other Expenses
|
113.6m
CNY
|
Net Income
|
29.7B
CNY
|
NTES Profitability Score
Profitability Due Diligence
NetEase Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
NetEase Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
NTES Solvency Score
Solvency Due Diligence
NetEase Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
NetEase Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NTES Price Targets Summary
NetEase Inc
According to Wall Street analysts, the average 1-year price target for
NTES
is 122.77 USD
with a low forecast of 96.96 USD and a high forecast of 167.61 USD.
Dividends
Current shareholder yield for NTES 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?
The intrinsic value of one
NTES
stock under the Base Case scenario is
122.68
USD.
Compared to the current market price of 106.4 USD,
NetEase Inc
is
Undervalued by 13%.