Bilibili Inc
OTC:BLBLF

Watchlist Manager
Bilibili Inc Logo
Bilibili Inc
OTC:BLBLF
Watchlist
Price: 19 USD Market Closed
Market Cap: 7.9B USD

Relative Value

The Relative Value of one BLBLF stock under the Base Case scenario is 15.54 USD. Compared to the current market price of 19 USD, Bilibili Inc is Overvalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BLBLF Relative Value
Base Case
15.54 USD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
33
Median 3Y
2.1
Median 5Y
2.9
Industry
1.6
Forward
2.1
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-13.1
Industry
18.6
Forward
29.7
vs History
44
vs Industry
17
Median 3Y
8.4
Median 5Y
9.6
Industry
11.4
vs History
30
vs Industry
20
Median 3Y
13
Median 5Y
22
Industry
16
vs History
36
vs Industry
16
Median 3Y
3.4
Median 5Y
3.9
Industry
1.8
vs History
58
vs Industry
37
Median 3Y
1.8
Median 5Y
2.5
Industry
1.7
Forward
1.7
vs History
77
vs Industry
28
Median 3Y
6.1
Median 5Y
12.7
Industry
3.6
vs History
4
vs Industry
Median 3Y
-10.5
Median 5Y
-13.2
Industry
9.1
Forward
12.7
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-12.1
Industry
13
Forward
63.3
vs History
44
vs Industry
20
Median 3Y
6.5
Median 5Y
7.5
Industry
11
vs History
20
vs Industry
22
Median 3Y
-5.8
Median 5Y
-7.4
Industry
13.5
vs History
33
vs Industry
15
Median 3Y
2.9
Median 5Y
3.8
Industry
1.5

Multiples Across Competitors

BLBLF Competitors Multiples
Bilibili Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Bilibili Inc
OTC:BLBLF
8.9B USD 2.3 -105.5 28.5 -101.5
JP
Nintendo Co Ltd
TSE:7974
14.8T JPY 12.7 53 42.7 45
SG
Sea Ltd
NYSE:SE
87.6B USD 4.9 100.6 59.3 81.4
CN
NetEase Inc
NASDAQ:NTES
82.7B USD 5.5 18.3 13.3 14.3
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
US
Roblox Corp
NYSE:RBLX
71.6B USD 18.7 -81.4 -88.6 -68.8
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
41.4B USD 7.4 -9.2 63.3 -87.5
US
Electronic Arts Inc
NASDAQ:EA
37.5B USD 5 33.4 19 23.3
JP
Konami Holdings Corp
TSE:9766
2.7T JPY 6.4 36.1 18.7 24
JP
Nexon Co Ltd
TSE:3659
2.3T JPY 5.1 18.6 11.7 12.6
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
89.2B CNY 3.4 46.7 23.3 23.3
P/E Multiple
Earnings Growth PEG
CN
Bilibili Inc
OTC:BLBLF
Average P/E: 42.6
Negative Multiple: -105.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
53
N/A N/A
SG
Sea Ltd
NYSE:SE
100.6
98%
1
CN
NetEase Inc
NASDAQ:NTES
18.3
16%
1.1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -81.4 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -9.2 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
33.4
31%
1.1
JP
Konami Holdings Corp
TSE:9766
36.1
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
18.6
-4%
N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
46.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Bilibili Inc
OTC:BLBLF
Average EV/EBITDA: 30.5
28.5
85%
0.3
JP
Nintendo Co Ltd
TSE:7974
42.7
34%
1.3
SG
Sea Ltd
NYSE:SE
59.3
77%
0.8
CN
NetEase Inc
NASDAQ:NTES
13.3
14%
1
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -88.6 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
63.3
N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
19
19%
1
JP
Konami Holdings Corp
TSE:9766
18.7
13%
1.4
JP
N
Nexon Co Ltd
TSE:3659
11.7
1%
11.7
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
37%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Bilibili Inc
OTC:BLBLF
Average EV/EBIT: 31.6
Negative Multiple: -101.5
N/A N/A
JP
Nintendo Co Ltd
TSE:7974
45
N/A N/A
SG
Sea Ltd
NYSE:SE
81.4
92%
0.9
CN
NetEase Inc
NASDAQ:NTES
14.3
16%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -68.8 N/A N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -87.5 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
23.3
N/A N/A
JP
Konami Holdings Corp
TSE:9766
24
N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
12.6
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
23.3
29%
0.8