Bilibili Inc
OTC:BLBLF

Watchlist Manager
Bilibili Inc Logo
Bilibili Inc
OTC:BLBLF
Watchlist
Price: 22.38 USD Market Closed
Market Cap: 9.3B USD

Relative Value

The Relative Value of one BLBLF stock under the Base Case scenario is 13.85 USD. Compared to the current market price of 22.38 USD, Bilibili Inc is Overvalued by 38%.

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
13.85 USD
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
33
Median 3Y
2.1
Median 5Y
2.6
Industry
1.5
Forward
2.3
vs History
9
vs Industry
Median 3Y
-8.4
Median 5Y
-9.8
Industry
17
Forward
29.7
vs History
41
vs Industry
17
Median 3Y
10.2
Median 5Y
9.5
Industry
11
vs History
26
vs Industry
20
Median 3Y
15.9
Median 5Y
23.3
Industry
15.3
vs History
31
vs Industry
16
Median 3Y
3.6
Median 5Y
4
Industry
1.7
vs History
55
vs Industry
37
Median 3Y
1.7
Median 5Y
2.2
Industry
1.6
Forward
1.9
vs History
74
vs Industry
28
Median 3Y
5.9
Median 5Y
9.7
Industry
3.5
vs History
19
vs Industry
Median 3Y
-9.7
Median 5Y
-12.1
Industry
8.7
Forward
14.8
vs History
9
vs Industry
Median 3Y
-6.6
Median 5Y
-8.5
Industry
12.5
Forward
49.2
vs History
41
vs Industry
20
Median 3Y
8.3
Median 5Y
7.5
Industry
10.5
vs History
15
vs Industry
22
Median 3Y
-3.3
Median 5Y
-7.7
Industry
12.6
vs History
30
vs Industry
15
Median 3Y
3
Median 5Y
3.8
Industry
1.4

Multiples Across Competitors

BLBLF Competitors Multiples
Bilibili Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Bilibili Inc
OTC:BLBLF
10.3B USD 2.4 93.8 18 78.2
CN
NetEase Inc
NASDAQ:NTES
88.6B USD 5.6 17.2 12.8 13.6
JP
Nintendo Co Ltd
TSE:7974
12.4T JPY 7.1 33.6 31.8 33.6
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
72.2B USD 3.4 50.9 39.8 39.8
US
Roblox Corp
NYSE:RBLX
57.5B USD 12.9 -59.4 -61.6 -49.8
US
Electronic Arts Inc
NASDAQ:EA
50.8B USD 7 57.4 32.7 40.9
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
45.7B USD 7.3 -11.4 53.2 -126.2
JP
Nexon Co Ltd
TSE:3659
3T JPY 6.9 26.4 17.9 19.7
JP
Konami Holdings Corp
TSE:9766
2.9T JPY 6.3 34.1 17.8 22.9
CN
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
129.5B CNY 3.8 34.4 21.5 21.5
P/E Multiple
Earnings Growth PEG
CN
Bilibili Inc
OTC:BLBLF
Average P/E: 42.4
93.8
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
17.2
17%
1
JP
Nintendo Co Ltd
TSE:7974
33.6
32%
1
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
36%
1
SG
Sea Ltd
NYSE:SE
50.9
97%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -59.4 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
57.4
33%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -11.4 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
26.4
0%
N/A
JP
Konami Holdings Corp
TSE:9766
34.1
21%
1.6
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
34.4
94%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Bilibili Inc
OTC:BLBLF
Average EV/EBITDA: 27
18
74%
0.2
CN
NetEase Inc
NASDAQ:NTES
12.8
16%
0.8
JP
Nintendo Co Ltd
TSE:7974
31.8
37%
0.9
US
A
Activision Blizzard Inc
LSE:0H8X
24.6
30%
0.8
SG
Sea Ltd
NYSE:SE
39.8
76%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -61.6 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
32.7
20%
1.6
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
53.2
60%
0.9
JP
N
Nexon Co Ltd
TSE:3659
17.9
5%
3.6
JP
Konami Holdings Corp
TSE:9766
17.8
15%
1.2
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
54%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Bilibili Inc
OTC:BLBLF
Average EV/EBIT: 33.2
78.2
N/A N/A
CN
NetEase Inc
NASDAQ:NTES
13.6
16%
0.9
JP
Nintendo Co Ltd
TSE:7974
33.6
N/A N/A
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
36%
0.8
SG
Sea Ltd
NYSE:SE
39.8
88%
0.5
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -49.8 N/A N/A
US
Electronic Arts Inc
NASDAQ:EA
40.9
24%
1.7
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -126.2 N/A N/A
JP
N
Nexon Co Ltd
TSE:3659
19.7
N/A N/A
JP
Konami Holdings Corp
TSE:9766
22.9
N/A N/A
CN
Z
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
21.5
48%
0.4