As of 2026-04-05, the Intrinsic Value of NetEase Inc (NTES) is 177.33 USD. This NTES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.81 USD, the upside of NetEase Inc is 57.20%.
The range of the Intrinsic Value is 128.74 - 308.30 USD
Based on its market price of 112.81 USD and our intrinsic valuation, NetEase Inc (NTES) is undervalued by 57.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.74 - 308.30 | 177.33 | 57.2% |
| DCF (Growth 10y) | 145.82 - 332.86 | 196.89 | 74.5% |
| DCF (EBITDA 5y) | 135.51 - 220.76 | 172.50 | 52.9% |
| DCF (EBITDA 10y) | 151.93 - 249.53 | 192.99 | 71.1% |
| Fair Value | 196.51 - 196.51 | 196.51 | 74.19% |
| P/E | 72.97 - 136.79 | 96.59 | -14.4% |
| EV/EBITDA | 119.66 - 196.44 | 148.70 | 31.8% |
| EPV | 88.04 - 122.67 | 105.36 | -6.6% |
| DDM - Stable | 79.75 - 276.27 | 178.01 | 57.8% |
| DDM - Multi | 110.02 - 286.62 | 157.90 | 40.0% |
| Market Cap (mil) | 67,396.00 |
| Beta | 0.82 |
| Outstanding shares (mil) | 597.43 |
| Enterprise Value (mil) | 61,470.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.94% |
| Cost of Debt | 4.25% |
| WACC | 6.89% |