The Discounted Cash Flow (DCF) valuation of Bilibili Inc (BILI) is 13.48 USD. With the latest stock price at 18.75 USD, the upside of Bilibili Inc based on DCF is -28.1%.
Based on the latest price of 18.75 USD and our DCF valuation, Bilibili Inc (BILI) is a sell. selling BILI stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.8% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.91 - 21.88 | 13.48 |
| Upside | -47.2% - 16.7% | -28.1% |