The Discounted Cash Flow (DCF) valuation of Bilibili Inc (BILI) is 23.45 USD. With the latest stock price at 23.05 USD, the upside of Bilibili Inc based on DCF is 1.8%.
Based on the latest price of 23.05 USD and our DCF valuation, Bilibili Inc (BILI) is a buy. buying BILI stocks now will result in a potential gain of 1.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.7% - 12.0% | 10.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 18.27 - 33.43 | 23.45 |
| Upside | -20.8% - 45.0% | 1.8% |