Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Media
/
NetEase
9999
NetEase
China's Regulatory Hurdles And Declining Gamers Will Impair Future Prospects
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 21 Analysts
Published
05 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$159.74
26.2% overvalued
intrinsic discount
16 Aug
HK$201.60
Loading
1Y
42.1%
7D
-1.4%
Author's Valuation
HK$159.7
26.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$159.7
26.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
130b
2014
2017
2020
2023
2025
2026
2028
Revenue CN¥129.9b
Earnings CN¥37.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
7.48%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.44%
Calculation
CN¥37.12b
Earnings '28
x
15.94x
PE Ratio '28
=
CN¥591.83b
Market Cap '28
CN¥591.83b
Market Cap '28
/
3.10b
No. shares '28
=
CN¥190.73
Share Price '28
CN¥190.73
Share Price '28
Discounted to 2025 @ 9.42% p.a.
=
CN¥145.57
Fair Value '25
CN¥145.57
Fair Value '25
Converted to HKD @ 1.0899 CNY/HKD Exchange Rate
=
HK$158.66
Fair Value '25