US · IQ
iQIYI, Inc.
- Sector
- Communication Services · Entertainment
- Headquarters
- Beijing 100080
- Website
- iqiyi.com
Price · as of 2024-12-31
$1.22
Market cap 1.54B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2.20 | +80.33% |
| Intrinsic Value(DCF) | $1.79 | +46.72% |
| Graham-Dodd Method(GD) | $1.90 | +55.74% |
| 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 | $0.00 | $0.00 | |||
| 2018 | $25.36 | $27.95 | $3,539.15 | $0.00 | $0.00 |
| 2019 | $21.50 | $26.17 | $171.63 | $0.00 | $0.00 |
| 2020 | $26.44 | $29.98 | $0.10 | $0.00 | $0.00 |
| 2021 | $2.78 | $18.18 | $0.00 | $0.00 | $0.00 |
| 2022 | $7.31 | $17.90 | $0.41 | $0.10 | $0.00 |
| 2023 | $3.94 | $24.47 | $1.61 | $2.60 | $4.90 |
| 2024 | $2.35 | $15.41 | $1.42 | $1.90 | $0.00 |
AI valuation
Our deep-learning model estimates iQIYI, Inc.'s (IQ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2.20
- Current price
- $1.22
- AI upside
- +80.33%
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
$1.79
+46.72% upside
Graham-Dodd
$1.90
+55.74% 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 |
| IQ | iQIYI, Inc. | $1.22 | 1.54B | +1,163% | +47% | +56% | — | 21.04 | 1.24 | 0.57 | 14.50 | — | 7.15 | 24.88% | 6.20% | 2.61% | 6.21% | 7.46% | 1.75% | 1.06 | 1.71 | 0.44 | 0.40 | 5.87 | -6071.00% | -831.00% | -4034.00% | 11.65% | 0.10 | 8.59% | 0.00% | 0.00% | 1.16% | 14.55 | 13.61 | 0.90 | -0.58 |
| BATRA | Atlanta Braves Holdings, … | $48.41 | 3.05B | -25% | -42% | -92% | — | -129.87 | 5.75 | 4.13 | 38.27 | — | 13.34 | 19.86% | 2.27% | -3.19% | -4.43% | 1.34% | -1.48% | 1.59 | 0.36 | 0.42 | 0.38 | 7.41 | -2600.00% | 1052.00% | 7268.00% | -3.96% | 0.07 | -10.04% | 0.00% | 0.00% | 0.00% | 225.79 | -31.29 | 5.12 | 1.48 |
| CCOI | Cogent Communications Hol… | $18.76 | 921.51M | +96% | -53% | — | — | -34.55 | -16.66 | 1.09 | 20.31 | — | -2.00 | 17.49% | -10.64% | -18.67% | -38.72% | -3.07% | -0.98% | -45.91 | -0.64 | 2.04 | 1.73 | 14.61 | -1163.00% | -582.00% | -9481.00% | -0.99% | -0.05 | -0.42% | 0.00% | 0.00% | 0.00% | -36.51 | -358.24 | 3.88 | 0.17 |
| DOYU | DouYu International Holdi… | $5.28 | 159.34M | +1,079% | +74% | — | +250% | -5.42 | 0.39 | 0.39 | 5.16 | — | 0.40 | 7.58% | -13.21% | -6.96% | -5.63% | -160.80% | -4.54% | 0.00 | — | 3.63 | 3.42 | 2.14 | -96937.00% | -2278.00% | 29377.00% | -15.16% | -0.19 | -71.81% | 126.44% | -684.90% | 132.79% | 4.27 | 9.56 | -0.56 | 0.99 |
| IHS | IHS Holding Limited | $8.00 | 2.68B | +177% | -78% | — | +539% | -0.74 | -2.61 | 0.69 | -5.67 | — | -0.77 | 47.96% | 28.00% | -95.37% | 934.20% | 14.10% | -33.40% | -8.58 | 1.08 | 1.33 | 1.27 | -4.18 | -1737.00% | -1949.00% | 8073.00% | 38.82% | 1.05 | 13.54% | 0.00% | 0.00% | 41.87% | 9.41 | 9.79 | 2.63 | -1.28 |
| IMAX | IMAX Corporation | $42.83 | 2.3B | +3% | +33% | -80% | -64% | 49.51 | 6.67 | 5.49 | 17.63 | 158.42 | 8.68 | 57.91% | 23.31% | 8.50% | 14.29% | 15.15% | 5.28% | 0.72 | 12.99 | 0.93 | 0.83 | 0.70 | 3125.00% | 1647.00% | 30141.00% | 5.28% | 0.40 | 26.20% | 0.00% | 0.00% | 3.82% | 24.55 | 19.74 | 5.72 | 3.31 |
| LION | Lionsgate Studios Corp. | $9.00 | 2.61B | — | -58% | — | -63% | -11.31 | -2.14 | 0.98 | 2.93 | — | -1.27 | 23.70% | 2.63% | -8.83% | — | — | — | -0.12 | 0.73 | 0.46 | 0.33 | -0.03 | — | — | — | -2.89% | -0.02 | — | 0.00% | 0.00% | 0.00% | 36.77 | -34.25 | 0.97 | -0.53 |
| MSGE | Madison Square Garden Ent… | $63.14 | 2.98B | -33% | -74% | -97% | -92% | 52.43 | -147.56 | 2.08 | 17.95 | — | -13.43 | 43.18% | 12.95% | 3.97% | -205.30% | 6.46% | 2.32% | -90.29 | 2.42 | 0.47 | 0.28 | 6.66 | -7407.00% | -172.00% | 688.00% | 4.74% | 0.23 | 8.62% | 0.00% | 0.00% | 2.02% | 25.56 | 33.53 | 3.31 | 1.44 |
| SPHR | Sphere Entertainment Co. | $119.01 | 4.29B | -68% | -72% | -78% | — | -7.61 | 0.63 | 1.49 | -104.21 | — | 0.80 | 46.65% | -33.23% | -19.54% | -8.03% | -5.95% | -4.11% | 0.63 | -4.27 | 0.63 | 0.58 | -40.19 | -13944.00% | 7895.00% | -6971.00% | -20.25% | -0.01 | -8.66% | 0.00% | 0.00% | 15.08% | -7.29 | -8.04 | 2.42 | 0.24 |
| YELP | Yelp Inc. | $22.29 | 1.41B | +267% | -43% | -8% | +21% | 9.83 | 2.01 | 0.98 | 4.70 | 51.34 | 2.72 | 90.27% | 12.63% | 9.94% | 20.02% | 29.58% | 14.99% | 0.06 | — | 2.99 | 2.75 | -0.71 | 1915.00% | 375.00% | 3000.00% | 22.57% | 2.16 | 72.34% | 0.00% | 0.00% | 20.41% | 6.24 | 3.57 | 0.79 | 4.18 |
About iQIYI, Inc.
iQIYI, Inc., together with its subsidiaries, provides online entertainment services under the iQIYI brand in the People's Republic of China. The company offers various products and services comprising internet video, online games, live broadcasting, online literature, animations, e-commerce, and social media platform. It operates a platform that provides a collection of internet video content, including professionally-produced content licensed from professional content providers and self-produced content. The company also provides membership, content distribution, and online advertising services. In addition, it operates iQIYI Show, a live broadcasting service that enables users to follow their favorite hosts, celebrities, and shows in real time through live broadcasting; and iQIYI Lite, an easy and quick access to the personalized videos based on their user preferences. Further, it is involved in the talent agency and IP licensing activities, as well as engages in developing a video community app. The company was formerly known as Qiyi.com, Inc. and changed its name to iQIYI, Inc. in November 2017. iQIYI, Inc. was incorporated in 2009 and is headquartered in Beijing, China. iQIYI, Inc. is a subsidiary of Baidu Holdings Limited.
- CEO
- Yu Gong
- Employees
- 4.67K
- Beta
- 0.06
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.79 ÷ $1.22) − 1 = +46.72% (DCF, example).