
Bilibili Inc
OTC:BLBLF

Intrinsic Value
The intrinsic value of one
BLBLF
stock under the Base Case scenario is
16.57
USD.
Compared to the current market price of 19 USD,
Bilibili Inc
is
Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bilibili Inc
BLBLF
is
more expensive
now compared to how it was valued on average over the past 3 years.
What does this mean?
Fundamental Analysis


Revenue & Expenses Breakdown
Bilibili Inc
Balance Sheet Decomposition
Bilibili Inc
Current Assets | 20.6B |
Cash & Short-Term Investments | 17.4B |
Receivables | 1B |
Other Current Assets | 2.2B |
Non-Current Assets | 12.7B |
Long-Term Investments | 3.9B |
PP&E | 522.1m |
Intangibles | 5.9B |
Other Non-Current Assets | 2.3B |
Free Cash Flow Analysis
Bilibili Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Bilibili Inc
Revenue
|
28.2B
CNY
|
Cost of Revenue
|
-18.5B
CNY
|
Gross Profit
|
9.7B
CNY
|
Operating Expenses
|
-10.2B
CNY
|
Operating Income
|
-510.4m
CNY
|
Other Expenses
|
-97m
CNY
|
Net Income
|
-607.4m
CNY
|
BLBLF Profitability Score
Profitability Due Diligence
Bilibili Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Bilibili Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
BLBLF Solvency Score
Solvency Due Diligence
Bilibili Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Bilibili Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLBLF Price Targets Summary
Bilibili Inc
According to Wall Street analysts, the average 1-year price target for
BLBLF
is 22.42 USD
with a low forecast of 16.1 USD and a high forecast of 30.69 USD.
Dividends
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?
The intrinsic value of one
BLBLF
stock under the Base Case scenario is
16.57
USD.
Compared to the current market price of 19 USD,
Bilibili Inc
is
Overvalued by 13%.