US · BILI
Bilibili Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Shanghai 200433
- Website
- bilibili.com
Price · as of 2024-12-31
$21.95
Market cap 11.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2.30 | -89.52% |
| Intrinsic Value(DCF) | $11.98 | -45.42% |
| Graham-Dodd Method(GD) | $1.60 | -92.71% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.50 | $0.00 | |||
| 2018 | $17.94 | $15.48 | $35,609.48 | $2.00 | $0.00 |
| 2019 | $26.68 | $16.06 | $7,686.56 | $0.00 | $0.00 |
| 2020 | $109.99 | $48.67 | $8,535.69 | $0.00 | $0.00 |
| 2021 | $19.02 | $12.27 | $9,354.89 | $0.00 | $0.00 |
| 2022 | $19.73 | $10.66 | $987.29 | $0.00 | $0.00 |
| 2023 | $11.13 | $8.16 | $5.27 | $0.00 | $0.00 |
| 2024 | $24.10 | $16.26 | $4.78 | $1.60 | $0.00 |
AI valuation
Our deep-learning model estimates Bilibili Inc.'s (BILI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2.30
- Current price
- $21.95
- AI upside
- -89.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.98
-45.42% upside
Graham-Dodd
$1.60
-92.71% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BILI | Bilibili Inc. | $21.95 | 11.67B | -26% | -45% | -93% | — | -53.15 | 5.07 | 2.67 | 50.46 | — | 8.75 | 32.70% | -5.01% | -5.02% | -9.45% | -27.58% | -4.09% | 0.36 | -15.07 | 1.34 | 1.21 | -4.29 | -7232.00% | 1910.00% | -50053.00% | 5.95% | 0.41 | 89.75% | 0.00% | 0.00% | 7.92% | -44.68 | 14.10 | 2.24 | 2.00 |
| CACI | CACI International Inc | $610.17 | 13.48B | -34% | -69% | -90% | -26% | 21.12 | 2.71 | 1.22 | 14.37 | 105.59 | -4.76 | 8.86% | 8.86% | 5.79% | 13.49% | 10.16% | 6.47% | 0.86 | 4.81 | 1.47 | 1.25 | 3.37 | 2000.00% | 1264.00% | 1101.00% | 4.56% | 0.45 | 7.75% | 0.00% | 0.00% | 1.60% | 18.04 | 28.63 | 1.60 | 3.49 |
| DUOL | Duolingo, Inc. | $101.00 | 4.67B | +74% | +1,529% | -27% | +307% | 11.11 | 3.41 | 4.43 | 18.05 | 3.25 | 3.58 | 72.23% | 13.07% | 39.91% | 38.14% | 89.82% | 18.84% | 0.07 | — | 2.18 | 2.18 | -4.79 | 34202.00% | 3871.00% | 4185.00% | 8.43% | 0.65 | 256.94% | 0.00% | 0.00% | 4.60% | 26.20 | 9.16 | 3.42 | 5.65 |
| ENTG | Entegris, Inc. | $132.45 | 20.12B | -31% | -59% | -99% | -92% | 87.25 | 5.20 | 6.43 | 28.81 | — | -22.83 | 38.78% | 14.40% | 7.37% | 6.16% | 5.74% | 2.81% | 0.98 | 2.40 | 3.35 | 1.68 | 4.23 | -1969.00% | -138.00% | 2533.00% | 1.93% | 1.42 | 5.32% | 0.30% | 25.80% | 1.22% | 52.34 | 60.80 | 7.54 | 3.80 |
| LITE | Lumentum Holdings Inc. | $700.91 | 50.04B | -89% | -59% | -100% | -98% | 398.18 | 9.09 | 6.27 | 112.77 | — | -26.36 | 27.96% | -10.95% | 1.57% | 2.48% | -2.62% | 0.64% | 2.30 | -8.11 | 4.37 | 2.87 | 19.55 | -10456.00% | 2103.00% | -593.00% | -1.02% | 0.32 | -3.81% | 0.00% | 0.00% | 0.75% | -66.87 | -115.03 | 7.32 | 2.35 |
| QXO | QXO, Inc. | $23.95 | 16.97B | +8,177% | +3,125,568% | +1,008% | — | -1.56 | 0.01 | 0.02 | 16.87 | -0.33 | 0.18 | 22.99% | -3.58% | -4.08% | -1.22% | -3.44% | -0.86% | 0.46 | -5.14 | 3.58 | 2.56 | 15.82 | 47273.00% | 1193066.00% | 11609.00% | 130.39% | 0.17 | 3.10% | 74.59% | -116.20% | 74.59% | -9.20 | 12.31 | 0.33 | 0.66 |
| RGTI | Rigetti Computing, Inc. | $17.42 | 5.75B | +59% | -77% | — | -90% | -8.59 | 13.64 | 160.02 | -8.09 | -9.42 | 13.64 | 52.80% | -634.94% | -1862.72% | -170.20% | 831.38% | -90.39% | 0.07 | -21.05 | 17.42 | 16.39 | 0.31 | 9123.00% | -1014.00% | 350.00% | -3.57% | -4.27 | 749.04% | 0.00% | 0.00% | 3.94% | -22.53 | -25.00 | 143.03 | 3.89 |
| RMBS | Rambus Inc. | $99.66 | 10.74B | -19% | -52% | -79% | -27% | 46.23 | 7.81 | 15.06 | 31.63 | 165.82 | 9.98 | 75.97% | 36.77% | 32.57% | 18.55% | 32.34% | 16.04% | 0.03 | 189.53 | 8.20 | 7.67 | -0.44 | 2788.00% | 2713.00% | 6667.00% | 3.13% | 2.99 | 50.66% | 0.00% | 0.00% | 0.72% | 38.18 | 29.82 | 14.04 | 40.42 |
| SAIL | SailPoint, Inc. | $14.10 | 7.92B | +150% | -45% | — | — | -30.39 | -1.72 | 11.14 | 222.61 | — | -0.78 | 64.52% | -21.90% | -36.66% | 10.31% | 8.27% | -4.21% | -0.19 | -1.01 | 0.89 | 0.76 | 19.58 | -7199.00% | 2316.00% | -5292.00% | -1.25% | -0.19 | 6.27% | 0.00% | 0.00% | 4.75% | -55.76 | -87.71 | 12.21 | -0.59 |
| SNX | TD SYNNEX Corporation | $156.81 | 12.66B | -18% | -50% | -51% | -5% | 17.00 | 1.67 | 0.23 | 8.89 | 67.58 | 24.42 | 6.99% | 2.28% | 1.32% | 10.04% | 10.35% | 2.57% | 0.55 | 3.99 | 1.21 | 0.72 | 1.19 | 2516.00% | 694.00% | 3326.00% | 9.87% | 0.07 | 12.92% | 1.04% | 17.70% | 10.28% | 11.42 | 11.69 | 0.26 | 2.58 |
| ZBRA | Zebra Technologies Corpor… | $223.96 | 11.35B | +9% | -57% | -92% | -40% | 27.16 | 3.17 | 2.11 | 14.29 | — | -5.84 | 45.94% | 14.83% | 7.77% | 11.68% | 10.57% | 5.09% | 0.78 | 7.41 | 0.97 | 0.52 | 2.73 | -1965.00% | 833.00% | -1289.00% | 7.30% | 0.50 | 14.67% | 0.00% | 0.00% | 5.16% | 17.59 | 16.93 | 2.61 | 3.20 |
About Bilibili Inc.
Bilibili Inc. provides online entertainment services for the young generations in the People's Republic of China. Its platform offers a range of content, including video services, mobile games, and value-added service, as well as ACG-related comic and audio content. The company's video services include professional user generated videos, occupationally generated videos, and live broadcasting. Bilibili Inc. was founded in 2009 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Rui Chen
- Employees
- 8.09K
- Beta
- 0.72
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.98 ÷ $21.95) − 1 = -45.42% (DCF, example).