Bilibili Inc.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$35.80
Market Price
$15.13
Undervalued By
57.7%
Method: 5-yr DCF: FY2025 FCF base CNY6,634M grown 15/13/11/9/7%, discounted at 14% WACC, 3% terminal growth, plus net cash CNY14,504M, divided by 418.51M shares outstanding, converted at CNY/USD 0.1491.
Reasoning: BLBLF is confirmed 1:1 with Nasdaq BILI (both quoted ~$15.13-15.14), so it is valued as the same Class Z ordinary/ADS; Bilibili's FY2025 FCF (CNY6,634M) turned positive after a 2023-24 turnaround, so a DCF anchored on that base with decelerating growth and a China-risk-adjusted 14% discount rate is more defensible than extrapolating the still-volatile prior years.