US · HUYA
HUYA Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Guangzhou 511446
- Website
- huya.com
Price · as of 2024-12-31
$3.18
Market cap 854.28M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.40 | -55.97% |
| Intrinsic Value(DCF) | $2.78 | -12.58% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.10 | -96.86% |
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 | |||||
| 2017 | $0.20 | $0.00 | |||
| 2018 | $9.74 | $7.69 | $89,812.60 | $0.00 | $0.00 |
| 2019 | $8.03 | $10.48 | $5.09 | $5.50 | $0.00 |
| 2020 | $10.63 | $32.25 | $140,552.78 | $9.00 | $425.20 |
| 2021 | $1.48 | $7.24 | $768.97 | $7.90 | $4.10 |
| 2022 | $1.61 | $4.14 | $87.06 | $4.80 | $3.00 |
| 2023 | $1.59 | $3.69 | $3.80 | $5.30 | $1.80 |
| 2024 | $2.37 | $9.64 | $2.67 | $0.00 | $0.10 |
AI valuation
Our deep-learning model estimates HUYA Inc.'s (HUYA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.40
- Current price
- $3.18
- AI upside
- -55.97%
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
$2.78
-12.58% upside
Graham-Dodd
—
— upside
Graham Formula
$0.10
-96.86% 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 |
| HUYA | HUYA Inc. | $3.18 | 854.28M | +203% | -13% | — | -97% | -80.50 | 0.51 | 0.64 | 15.32 | — | 0.56 | 13.32% | -3.12% | -0.79% | -0.53% | -6.68% | -0.43% | 0.01 | — | 3.14 | 2.76 | 12.89 | -7500.00% | -1309.00% | -2886.00% | -3.01% | 0.05 | -4.09% | 74.02% | -5958.60% | 98.78% | 7.15 | 11.66 | -0.22 | 1.95 |
| ANGI | Angi Inc. | $7.78 | 335.71M | +737% | -6% | -29% | — | 8.28 | 0.39 | 0.35 | 4.28 | 25.55 | -2.79 | 90.82% | 7.59% | 4.25% | 4.40% | 4.67% | 2.50% | 0.54 | 3.82 | 1.65 | 1.51 | 1.49 | 3239.00% | -1304.00% | -5688.00% | 12.53% | 0.47 | 3.87% | 0.00% | 0.00% | 40.98% | 7.12 | 12.24 | 0.54 | 1.03 |
| ASST | Strive, Inc. | $7.94 | 20.84M | +10,718% | -49% | — | — | 0.00 | 0.03 | 0.15 | 0.40 | — | 0.04 | 99.57% | -1010.91% | -1009.32% | -756.01% | -10336.41% | -685.81% | 0.00 | — | 6.26 | 6.17 | 0.42 | -227.00% | 12867.00% | 2823.00% | -5142.89% | -11.37 | -7908.94% | 0.00% | 0.00% | 0.00% | 0.40 | 0.52 | -4.05 | -10.62 |
| CCO | Clear Channel Outdoor Hol… | $2.40 | 1.2B | +992% | -60% | — | — | 47.99 | -0.35 | 0.74 | 15.83 | — | -0.29 | 42.47% | 18.97% | -6.52% | -0.70% | 9.41% | 0.57% | -1.91 | 0.77 | 1.28 | 0.91 | 13.31 | -4865.00% | 657.00% | -29829.00% | 10.46% | 0.34 | 4.04% | 0.00% | 0.00% | 53.24% | 24.54 | 60.12 | 4.66 | -1.70 |
| NN | NextNav Inc. | $16.09 | 2.17B | +97% | -73% | — | — | -12.83 | 26.08 | 230.61 | -23.41 | -47.05 | 55.48 | -90.10% | -1060.12% | -1797.12% | -158.13% | -119.65% | -62.91% | 1.43 | -6.39 | 7.09 | 6.87 | -0.58 | 2727.00% | 4679.00% | 44.00% | -2.93% | -3.13 | -76.37% | 0.00% | 0.00% | 0.00% | -21.61 | -33.86 | 229.08 | -1.08 |
| PLAY | Dave & Buster's Entertain… | $14.72 | 510.49M | +170% | -54% | — | -49% | 11.46 | 4.58 | 0.31 | 8.57 | — | -0.86 | 85.26% | 10.33% | 2.73% | 29.37% | 5.66% | 1.50% | 21.53 | 1.62 | 0.22 | 0.08 | 7.06 | -4931.00% | -329.00% | -74088.00% | -32.62% | 0.72 | -6.71% | 0.00% | 0.00% | 25.98% | 17.24 | -17.44 | 1.78 | 0.94 |
| RBBN | Ribbon Communications Inc… | $2.23 | 393.82M | +1,194% | -52% | -12% | -6% | 10.80 | 0.95 | 0.51 | 6.89 | — | 89.99 | 46.99% | 2.45% | 4.69% | 9.29% | 1.46% | 3.34% | 0.18 | 0.47 | 1.44 | 1.04 | -0.26 | -17097.00% | 128.00% | -481.00% | 6.09% | 0.16 | 4.60% | 0.00% | 0.00% | 74.89% | 19.95 | 15.83 | 0.49 | -0.55 |
| RSVR | Reservoir Media, Inc. | $8.97 | 588.43M | +198% | -64% | -31% | -77% | 61.53 | 1.30 | 3.00 | 14.61 | 5.53 | -1.34 | 63.81% | 22.09% | 4.88% | 2.15% | 3.90% | 0.94% | 1.08 | 1.60 | 1.20 | 0.90 | 6.42 | 111212.00% | 956.00% | 26216.00% | -10.78% | 0.69 | -7.28% | 0.00% | 0.00% | 0.00% | 24.19 | -16.54 | 5.34 | 0.95 |
| SCHL | Scholastic Corporation | $34.77 | 855.81M | +106% | -72% | -58% | — | -351.54 | 0.71 | 0.41 | 7.22 | — | 1.01 | 51.74% | 1.31% | -0.12% | -0.19% | 1.92% | -0.10% | 0.40 | 1.17 | 1.16 | 0.68 | 1.97 | -11720.00% | 225.00% | -2516.00% | 10.78% | 0.20 | 6.48% | 3.38% | -1189.50% | 13.86% | 43.12 | 12.76 | 0.57 | 2.05 |
| SHEN | Shenandoah Telecommunicat… | $13.63 | 748.26M | +41% | -45% | -43% | — | — | 0.87 | 2.13 | 11.67 | — | 1.05 | 26.86% | -6.17% | -11.01% | 0.00% | -1.26% | 0.00% | 0.71 | -0.87 | 0.90 | 0.73 | 5.04 | -12006.00% | 908.00% | 784.00% | -36.22% | 0.76 | -20.01% | 0.84% | — | 0.84% | -60.90 | -4.86 | 3.75 | 0.59 |
| SMWB | Similarweb Ltd. | $2.59 | 223.47M | +1,090% | -60% | — | — | -6.67 | 9.41 | 0.78 | -13.07 | -3.73 | -9.87 | 79.55% | -8.34% | -11.65% | -129.58% | 1941.02% | -13.07% | 1.86 | — | 0.76 | 0.64 | 2.00 | 17857.00% | 1308.00% | -5206.00% | 5.99% | 0.07 | -1083.53% | 0.00% | 0.00% | 2.27% | -8.08 | 14.48 | 0.67 | -1.00 |
About HUYA Inc.
HUYA Inc., through its subsidiaries, operates game live streaming platforms in the People's Republic of China. Its platforms enable broadcasters and viewers to interact during live streaming. The company's live streaming content also covers other entertainment content, such as talent shows, anime, outdoor activities, live chats, online theatre, and other genres. In addition, it operates Nimo TV, a game live streaming platform in international markets. Further, the company provides online advertising, software development, internet value added, and cultural and creative services. The company was founded in 2014 and is headquartered in Guangzhou, China. HUYA Inc. is a subsidiary of Tencent Holdings Limited.
- CEO
- Junhong Huang
- Employees
- 1.25K
- Beta
- 0.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.78 ÷ $3.18) − 1 = -12.58% (DCF, example).