As of 2025-05-18, the Intrinsic Value of Sohu.com Ltd (SOHU) is 7.07 USD. This SOHU valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.85 USD, the upside of Sohu.com Ltd is -34.80%.
The range of the Intrinsic Value is 6.91 - 7.50 USD
Based on its market price of 10.85 USD and our intrinsic valuation, Sohu.com Ltd (SOHU) is overvalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (186.54) - (19.20) | (40.15) | -470.0% |
| DCF (Growth 10y) | (10.88) - (109.48) | (23.31) | -314.9% |
| DCF (EBITDA 5y) | 6.91 - 7.50 | 7.07 | -34.8% |
| DCF (EBITDA 10y) | 4.82 - 6.40 | 5.27 | -51.4% |
| Fair Value | -25.21 - -25.21 | -25.21 | -332.32% |
| P/E | (11.41) - 0.71 | (6.62) | -161.0% |
| EV/EBITDA | 35.83 - 60.77 | 47.10 | 334.1% |
| EPV | 18.45 - 20.02 | 19.23 | 77.3% |
| DDM - Stable | (12.29) - (94.90) | (53.59) | -593.9% |
| DDM - Multi | 6.48 - 40.09 | 11.27 | 3.9% |
| Market Cap (mil) | 326.26 |
| Beta | 0.86 |
| Outstanding shares (mil) | 30.07 |
| Enterprise Value (mil) | -36.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.35% |
| Cost of Debt | 7.00% |
| WACC | 6.24% |