Bilibili Inc. (BLBLF)

Services-Computer Processing & Data Preparation

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.39

Book value / share: $48.19

Formula: √(22.5 × EPS × BVPS)

Graham Number

$20.56

Base FCF: $509M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$34.54

EPS: $0.39

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$5.85