MOMO
Momo Inc
Price:  
8.47 
USD
Volume:  
940,593
China | Interactive Media & Services

MOMO Intrinsic Value

72.5 %
Upside

What is the intrinsic value of MOMO?

As of 2025-07-06, the Intrinsic Value of Momo Inc (MOMO) is 14.61 USD. This MOMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.47 USD, the upside of Momo Inc is 72.5%.

The range of the Intrinsic Value is 12.08 - 19.11 USD.

Is MOMO undervalued or overvalued?

Based on its market price of 8.47 USD and our intrinsic valuation, Momo Inc (MOMO) is undervalued by 72.5%.

8.47 USD
Stock Price
14.61 USD
Intrinsic Value
Intrinsic Value Details

MOMO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 12.08 - 19.11 14.61 72.5%
DCF (Growth Exit 10Y) 12.71 - 19.67 15.22 79.7%
DCF (EBITDA Exit 5Y) 10.39 - 14.94 12.00 41.7%
DCF (EBITDA Exit 10Y) 11.57 - 16.43 13.34 57.5%
Peter Lynch Fair Value 5.86 - 5.86 5.86 -30.85%
P/E Multiples 9.95 - 16.28 12.48 47.4%
EV/EBITDA Multiples 8.11 - 15.13 10.96 29.3%
Earnings Power Value 13.56 - 19.08 16.32 92.7%
Dividend Discount Model - Stable 7.1 - 16.55 11.82 39.6%
Dividend Discount Model - Multi Stages 6.99 - 13.61 9.33 10.1%

MOMO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)1,406
Beta0.54
Outstanding shares (mil)166
Enterprise Value (mil)1,023
Market risk premium5.1%
Cost of Equity9.45%
Cost of Debt4.25%
WACC7.5%