The Discounted Cash Flow (DCF) valuation of NetEase Inc (NTES) is 137.50 USD. With the latest stock price at 119.58 USD, the upside of NetEase Inc based on DCF is 15.0%.
Based on the latest price of 119.58 USD and our DCF valuation, NetEase Inc (NTES) is a buy. buying NTES stocks now will result in a potential gain of 15.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 113.81 - 176.73 | 137.50 |
| Upside | -4.8% - 47.8% | 15.0% |