NetEase, Inc. (NTES)

Market price: $114.09

6 valuation methods

• DCF (FCFF): $94.22 to $123.65 (midpoint $106.89)
• EV / Revenue: $116.93 to $243.84 (midpoint $152.17)
• EV / EBITDA: $94.45 to $302.08 (midpoint $161.88)
• P / E: $99.46 to $377.71 (midpoint $183.64)
• EV / Gross Profit: $142.93 to $299.13 (midpoint $184.84)
• P / B: $198.31 to $610.70 (midpoint $332.07)