The Discounted Cash Flow (DCF) valuation of Bilibili Inc (BILI) is 12.82 USD. With the latest stock price at 18.13 USD, the upside of Bilibili Inc based on DCF is -29.3%.
Based on the latest price of 18.13 USD and our DCF valuation, Bilibili Inc (BILI) is a sell. selling BILI stocks now will result in a potential gain of 29.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.9% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.22 - 22.13 | 12.82 |
| Upside | -49.1% - 22.1% | -29.3% |