WB
Weibo Corp
Price:  
8.35 
USD
Volume:  
816,322.00
China | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WB Intrinsic Value

457.90 %
Upside

What is the intrinsic value of WB?

As of 2025-05-03, the Intrinsic Value of Weibo Corp (WB) is 46.59 USD. This WB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.35 USD, the upside of Weibo Corp is 457.90%.

The range of the Intrinsic Value is 26.44 - 179.65 USD

Is WB undervalued or overvalued?

Based on its market price of 8.35 USD and our intrinsic valuation, Weibo Corp (WB) is undervalued by 457.90%.

8.35 USD
Stock Price
46.59 USD
Intrinsic Value
Intrinsic Value Details

WB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.44 - 179.65 46.59 457.9%
DCF (Growth 10y) 60.02 - 386.62 103.08 1134.5%
DCF (EBITDA 5y) 20.71 - 31.36 27.64 231.0%
DCF (EBITDA 10y) 38.27 - 57.40 49.80 496.5%
Fair Value 15.26 - 15.26 15.26 82.75%
P/E 17.53 - 27.66 23.01 175.5%
EV/EBITDA 12.67 - 33.86 22.57 170.3%
EPV 26.34 - 34.72 30.53 265.6%
DDM - Stable 20.88 - 135.53 78.20 836.6%
DDM - Multi 45.07 - 226.49 75.08 799.1%

WB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,901.21
Beta 1.02
Outstanding shares (mil) 227.69
Enterprise Value (mil) 2,505.87
Market risk premium 4.72%
Cost of Equity 7.02%
Cost of Debt 5.00%
WACC 6.46%