What is the intrinsic value of SOHU?
As of 2025-08-08, the Intrinsic Value of Sohu.com Ltd (SOHU) is
88.96 USD. This SOHU valuation is based on the model Peter Lynch Fair Value.
With the current market price of 15.74 USD, the upside of Sohu.com Ltd is
465.18%.
Is SOHU undervalued or overvalued?
Based on its market price of 15.74 USD and our intrinsic valuation, Sohu.com Ltd (SOHU) is undervalued by 465.18%.
88.96 USD
Intrinsic Value
SOHU Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(180.26) - (16.96) |
(29.36) |
-286.5% |
| DCF (Growth 10y) |
(8.74) - (65.48) |
(13.09) |
-183.2% |
| DCF (EBITDA 5y) |
(2.94) - (2.66) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2.53) - (1.33) |
(1,234.50) |
-123450.0% |
| Fair Value |
88.96 - 88.96 |
88.96 |
465.18% |
| P/E |
55.01 - 64.41 |
57.73 |
266.8% |
| EV/EBITDA |
60.63 - 129.71 |
93.38 |
493.3% |
| EPV |
18.19 - 23.63 |
20.91 |
32.9% |
| DDM - Stable |
42.90 - 198.19 |
120.54 |
665.8% |
| DDM - Multi |
(5.18) - (19.21) |
(8.23) |
-152.3% |
SOHU Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
473.30 |
| Beta |
1.07 |
| Outstanding shares (mil) |
30.07 |
| Enterprise Value (mil) |
473.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.41% |
| Cost of Debt |
4.48% |
| WACC |
5.35% |