The Discounted Cash Flow (DCF) valuation of Baidu Inc (BIDU) is 115.86 USD. With the latest stock price at 83.75 USD, the upside of Baidu Inc based on DCF is 38.3%.
Based on the latest price of 83.75 USD and our DCF valuation, Baidu Inc (BIDU) is a buy. buying Baidu stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 85.18 - 179.28 | 115.86 |
| Upside | 1.7% - 114.1% | 38.3% |