image
Technology - Electronic Gaming & Multimedia - NASDAQ - CN
$ 25.2
2.48 %
$ 10.2 B
Market Cap
-126.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one BILI stock under the worst case scenario is HIDDEN Compared to the current market price of 25.2 USD, Bilibili Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one BILI stock under the base case scenario is HIDDEN Compared to the current market price of 25.2 USD, Bilibili Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one BILI stock under the best case scenario is HIDDEN Compared to the current market price of 25.2 USD, Bilibili Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart BILI

image
$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.0$14.0$14.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
26.8 B REVENUE
19.10%
-1.34 B OPERATING INCOME
73.46%
-1.35 B NET INCOME
72.01%
6.01 B OPERATING CASH FLOW
2155.95%
-138 M INVESTING CASH FLOW
-7.84%
-2.83 B FINANCING CASH FLOW
44.32%
7 B REVENUE
-9.45%
15 M OPERATING INCOME
-88.13%
-9.1 M NET INCOME
-10.12%
1.3 B OPERATING CASH FLOW
0.00%
-2.21 B INVESTING CASH FLOW
0.00%
251 M FINANCING CASH FLOW
0.00%
Balance Sheet Bilibili Inc.
image
Current Assets 19.8 B
Cash & Short-Term Investments 16.5 B
Receivables 2.11 B
Other Current Assets 1.1 B
Non-Current Assets 12.9 B
Long-Term Investments 3.91 B
PP&E 589 M
Other Non-Current Assets 8.44 B
50.60 %6.46 %3.36 %11.96 %25.82 %Total Assets$32.7b
Current Liabilities 14.8 B
Accounts Payable 4.8 B
Short-Term Debt 1.79 B
Other Current Liabilities 8.17 B
Non-Current Liabilities 3.83 B
Long-Term Debt 3.26 B
Other Non-Current Liabilities 568 M
25.82 %9.61 %43.96 %17.55 %3.05 %Total Liabilities$18.6b
EFFICIENCY
Earnings Waterfall Bilibili Inc.
image
Revenue 26.8 B
Cost Of Revenue 18.1 B
Gross Profit 8.77 B
Operating Expenses 10.1 B
Operating Income -1.34 B
Other Expenses 2.83 M
Net Income -1.35 B
30b30b25b25b20b20b15b15b10b10b5b5b00(5b)(5b)27b(18b)9b(10b)(1b)(3m)(1b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
32.70% GROSS MARGIN
32.70%
-5.01% OPERATING MARGIN
-5.01%
-5.02% NET MARGIN
-5.02%
-9.55% ROE
-9.55%
-4.12% ROA
-4.12%
-6.64% ROIC
-6.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Bilibili Inc.
image
6b6b4b4b2b2b00(2b)(2b)(4b)(4b)(6b)(6b)(8b)(8b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -1.35 B
Depreciation & Amortization 2.5 B
Capital Expenditures -1.76 B
Stock-Based Compensation 1.12 B
Change in Working Capital 3.15 B
Others 2.94 B
Free Cash Flow 4.26 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Bilibili Inc.
image
Wall Street analysts predict an average 1-year price target for BILI of $18.6 , with forecasts ranging from a low of $16 to a high of $22.6 .
BILI Lowest Price Target Wall Street Target
16 USD -36.51%
BILI Average Price Target Wall Street Target
18.6 USD -26.19%
BILI Highest Price Target Wall Street Target
22.6 USD -10.32%
Price
Max Price Target
Min Price Target
Average Price Target
3030282826262424222220201818161614141212Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Bilibili Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Top China Tech Stocks to Add to Your Portfolio for Impressive Returns China tech soars in 2025 as AI, EVs and AR lead the way. Investors can buy NTES, BILI and VNET as they capitalize on this opportunity. zacks.com - 1 week ago
3 Broadcast Radio & TV Stocks to Buy From a Challenging Industry Radio and television broadcast companies like NFLX, ROKU and BILI benefit from higher content consumption and steady digital viewing despite intense competition for ad revenues. zacks.com - 1 week ago
Bilibili Upgrade To Buy As Margins Continue To Expand Bilibili's valuation continues to be attractive and does not reflect the current market consensus. Cost-cutting progress in FY24 and 1Q25 has been substantial, which makes achieving the lower bound of management guidance on relevant margins likely by FY25. A key testament is how the company will manage user retention while shifting its content for cost-cutting purposes. The result on that is positive so far. seekingalpha.com - 2 weeks ago
Bilibili (BILI) is a Great Momentum Stock: Should You Buy? Does Bilibili (BILI) have what it takes to be a top stock pick for momentum investors? Let's find out. zacks.com - 3 weeks ago
Buy These 5 Low-Leverage Stocks Amid Wall Street's Tricky July Start As Wall Street faces mixed moves in July, NVS, ALG, MT, BILI and STRL stand out as low-leverage stocks to weather volatility. zacks.com - 3 weeks ago
Bilibili (BILI) Upgraded to Strong Buy: What Does It Mean for the Stock? Bilibili (BILI) has been upgraded to a Zacks Rank #1 (Strong Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 3 weeks ago
MoonFox | Bilibili: A "Forever Young" Platform with a Long-term Vision Shenzhen, June 26, 2025 (GLOBE NEWSWIRE) -- Shenzhen, June 26, 2025 (GLOBE NEWSWIRE) -- Since Q3 2024, Bilibili has achieved profitability for three consecutive quarters, marking an acceleration in its commercialization efforts. Over the past few years, the explosive growth of short video has significantly disrupted traditional content production and marketing models. As a leading platform for medium-to-long video, Bilibili bore the brunt of these shifts, and its relatively slow commercialization was frequently questioned. However, it's clear that Bilibili has consistently sought a balance between community-driven content and commercial monetization -- striving to enhance its revenue capabilities while preserving its signature user experience and community atmosphere. With the release of its Q1 2025 financial reports, Bilibili has successfully initiated a positive feedback loop between commercialization and content innovation. As the internet UV dividend reaches its ceiling, we have to re-evaluate Bilibili's true marketing value. globenewswire.com - 4 weeks ago
New Strong Buy Stocks for June 25th BILI, AEM, EVR, VEEV and BCRX have been added to the Zacks Rank #1 (Strong Buy) List on June 25, 2025. zacks.com - 1 month ago
Bilibili Inc. Announces Results of Annual General Meeting SHANGHAI, June 20, 2025 (GLOBE NEWSWIRE) -- Bilibili Inc. (“Bilibili” or the “Company”) (Nasdaq: BILI and HKEX: 9626), an iconic brand and a leading video community for young generations in China, today announced that each of the proposed resolutions (the “Proposed Resolutions”) set out in the notice of the annual general meeting dated April 11, 2025 (the “AGM Notice”) has been adopted at its annual general meeting of shareholders held in Shanghai, China today. globenewswire.com - 1 month ago
Buy These 5 Low-Leverage Stocks Amid Fresh Iran-Israel War As markets reel under the Israel-Iran conflict, NVS, ENSG, MTZ, BILI and STRL stocks offer a safer path through volatility. zacks.com - 1 month ago
Bilibili Inc. Announces Completion of the Repurchase Right of Its 1.25% Convertible Senior Notes due 2027 SHANGHAI, June 13, 2025 (GLOBE NEWSWIRE) -- Bilibili Inc. (“Bilibili” or the “Company”) (Nasdaq: BILI and HKEX: 9626), an iconic brand and a leading video community for young generations in China, today announced that it has completed its previously announced repurchase right relating to its 1.25% Convertible Senior Notes due 2027 (CUSIP No. 090040AD8) (the “Notes”). The repurchase right expired at 5:00 p.m., New York City time, on Thursday, June 12, 2025. Based on information from Deutsche Bank Trust Company Americas as the paying agent for the Notes, US$66,000 aggregate principal amount of the Notes were validly surrendered and not withdrawn prior to the expiration of the repurchase right. The aggregate cash purchase price of these Notes is US$66,000. The Company has accepted all of the surrendered Notes for repurchase and has forwarded cash in payment of the same to the paying agent for distribution to the applicable holders. globenewswire.com - 1 month ago
Is Bilibili (BILI) Stock Outpacing Its Consumer Discretionary Peers This Year? Here is how Bilibili (BILI) and CuriosityStream Inc. (CURI) have performed compared to their sector so far this year. zacks.com - 1 month ago
8. Profile Summary

Bilibili Inc. BILI

image
COUNTRY CN
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 10.2 B
Dividend Yield 0.00%
Description Bilibili Inc. provides online entertainment services for the young generations in the People's Republic of China. Its platform offers a range of content, including video services, mobile games, and value-added service, as well as ACG-related comic and audio content. The company's video services include professional user generated videos, occupationally generated videos, and live broadcasting. Bilibili Inc. was founded in 2009 and is headquartered in Shanghai, the People's Republic of China.
Contact Building 3, Shanghai, 200433 https://www.bilibili.com
IPO Date March 28, 2018
Employees 8088
Officers Mr. Xin Fan CPA Chief Financial Officer Ms. Ni Li Vice Chairman of the Board of Directors & Chief Operating Officer Mr. Rui Chen Chairman of the Board & Chief Executive Officer Mr. Yi Xu Founder, President & Director Ms. Juliet Yang Executive Director of Investor Relations