The Discounted Cash Flow (DCF) valuation of Baidu Inc (BIDU) is 117.39 USD. With the latest stock price at 86.35 USD, the upside of Baidu Inc based on DCF is 35.9%.
Based on the latest price of 86.35 USD and our DCF valuation, Baidu Inc (BIDU) is a buy. buying Baidu stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 86.20 - 181.97 | 117.39 |
| Upside | -0.2% - 110.7% | 35.9% |