The Discounted Cash Flow (DCF) valuation of Bilibili Inc (BILI) is 13.60 USD. With the latest stock price at 21.45 USD, the upside of Bilibili Inc based on DCF is -36.6%.
Based on the latest price of 21.45 USD and our DCF valuation, Bilibili Inc (BILI) is a sell. selling BILI stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.6% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.13 - 21.36 | 13.60 |
| Upside | -52.8% - -0.4% | -36.6% |