Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Youdao
DAO
Youdao
China Demographics And Regulatory Hurdles Will Limit Expansion
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
22 Jul 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$9.63
5.8% undervalued
intrinsic discount
16 Aug
US$9.08
Loading
1Y
164.0%
7D
-9.7%
Author's Valuation
US$9.6
5.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$9.6
5.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
8b
2017
2019
2021
2023
2025
2027
2028
Revenue CN¥7.8b
Earnings CN¥336.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.85%
Consumer Services revenue growth rate
0.40%
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
8.12%
Calculation
CN¥336.28m
Earnings '28
x
31.43x
PE Ratio '28
=
CN¥10.57b
Market Cap '28
CN¥10.57b
Market Cap '28
/
119.98m
No. shares '28
=
CN¥88.10
Share Price '28
CN¥88.10
Share Price '28
Discounted to 2025 @ 8.08% p.a.
=
CN¥69.78
Fair Value '25
CN¥69.78
Fair Value '25
Converted to USD @ 0.1392 CNY/USD Exchange Rate
=
US$9.72
Fair Value '25
