Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Media
/
Bilibili
BILI
Bilibili
China Regulation Will Limit Growth Despite Potential Tailwinds
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 29 Analysts
Published
23 Jun 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$20.11
14.3% overvalued
intrinsic discount
23 Jul
US$22.99
Loading
1Y
57.6%
7D
0.7%
Author's Valuation
US$20.1
14.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$20.1
14.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-9b
35b
2015
2017
2019
2021
2023
2025
2027
2028
Revenue CN¥35.3b
Earnings CN¥2.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.60%
Interactive Media and Services revenue growth rate
0.43%
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
8.90%
Calculation
CN¥2.21b
Earnings '28
x
35.19x
PE Ratio '28
=
CN¥77.80b
Market Cap '28
CN¥77.80b
Market Cap '28
/
429.76m
No. shares '28
=
CN¥181.03
Share Price '28
CN¥181.03
Share Price '28
Discounted to 2025 @ 8.75% p.a.
=
CN¥140.74
Fair Value '25
CN¥140.74
Fair Value '25
Converted to USD @ 0.1397 CNY/USD Exchange Rate
=
US$19.65
Fair Value '25