As of 2025-05-28, 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 9.26 USD, the upside of Weibo Corp is 403.10%.
The range of the Intrinsic Value is 26.44 - 179.65 USD
Based on its market price of 9.26 USD and our intrinsic valuation, Weibo Corp (WB) is undervalued by 403.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.44 - 179.65 | 46.59 | 403.1% |
| DCF (Growth 10y) | 60.02 - 386.62 | 103.08 | 1013.2% |
| DCF (EBITDA 5y) | 24.17 - 31.05 | 28.27 | 205.3% |
| DCF (EBITDA 10y) | 43.08 - 56.93 | 50.71 | 447.7% |
| Fair Value | 15.26 - 15.26 | 15.26 | 64.79% |
| P/E | 17.80 - 29.16 | 23.71 | 156.0% |
| EV/EBITDA | 15.86 - 33.47 | 24.70 | 166.7% |
| EPV | 26.34 - 34.72 | 30.53 | 229.7% |
| DDM - Stable | 20.88 - 135.53 | 78.20 | 744.5% |
| DDM - Multi | 45.07 - 226.49 | 75.08 | 710.8% |
| Market Cap (mil) | 2,108.41 |
| Beta | 1.02 |
| Outstanding shares (mil) | 227.69 |
| Enterprise Value (mil) | 2,713.06 |
| Market risk premium | 4.72% |
| Cost of Equity | 7.02% |
| Cost of Debt | 5.00% |
| WACC | 6.46% |