The Discounted Cash Flow (DCF) valuation of Bilibili Inc (BILI) is 21.23 USD. With the latest stock price at 23.05 USD, the upside of Bilibili Inc based on DCF is -7.9%.
Based on the latest price of 23.05 USD and our DCF valuation, Bilibili Inc (BILI) is a sell. selling BILI stocks now will result in a potential gain of 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 12.0% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 16.43 - 30.60 | 21.23 |
| Upside | -28.7% - 32.8% | -7.9% |