NetEase Inc
NASDAQ:NTES

Watchlist Manager
NetEase Inc Logo
NetEase Inc
NASDAQ:NTES
Watchlist
Price: 77.3 USD -0.4% Market Closed
Market Cap: 49.8B USD
Have any thoughts about
NetEase Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 12, 2024.

Estimated DCF Value of one NTES stock is 112.2 USD. Compared to the current market price of 77.3 USD, the stock is Undervalued by 31%.

NTES DCF Value
Base Case
112.2 USD
Undervaluation 31%
DCF Value
Price
Worst Case
Base Case
Best Case
112.2
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 112.2 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 106.5B CNY. The present value of the terminal value is 305.3B CNY. The total present value equals 411.9B CNY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 411.9B CNY
+ Cash & Equivalents 19B CNY
+ Investments 107.8B CNY
Firm Value 538.7B CNY
- Debt 13.6B CNY
- Minority Interest 3.4B CNY
Equity Value 521.6B CNY
/ Shares Outstanding 644.5m
Value per Share 809.37 CNY
CNY / USD Exchange Rate 0.1386
NTES DCF Value 112.2 USD
Undervalued by 31%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
110.5B 149.8B
Operating Income
31.3B 43.5B
FCFF
20.9B 31.9B

See Also

Discover More

What is the DCF value of one NTES stock?

Estimated DCF Value of one NTES stock is 112.2 USD. Compared to the current market price of 77.3 USD, the stock is Undervalued by 31%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, NetEase Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 411.9B CNY.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 112.2 USD per share.

Back to Top
//