image
Cheetah Mobile Inc. CMCM
Communication Services - Internet Content & Information - NYSE - CN
Watchlist
$ 3.74
-1.06 %
$ 2.24 M
Market Cap
-1.31
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CMCM stock under the worst case scenario is HIDDEN Compared to the current market price of 3.74 USD, Cheetah Mobile Inc. is HIDDEN

CMCM Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CMCM stock under the base case scenario is HIDDEN Compared to the current market price of 3.74 USD, Cheetah Mobile Inc. is HIDDEN

CMCM Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CMCM stock under the best case scenario is HIDDEN Compared to the current market price of 3.74 USD, Cheetah Mobile Inc. is HIDDEN

CMCM Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart CMCM

image
1M -33%
6M -7.0%
1Y 6%
3Y -18%
5Y -55.0%
All
$6.5$6.5$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
670 M REVENUE
-24.27%
Growth Rates
1Year -24.27%
3Years -24.55%
5Years -1.56%
7Years 0.26%
10Years 18.38%
-210 M OPERATING INCOME
6.98%
Growth Rates
1Year 6.98%
3Years 26.62%
5Years -32.00%
7Years -105.05%
10Years -30.90%
-603 M NET INCOME
-17.42%
Growth Rates
1Year -17.42%
3Years -34.75%
5Years -8.69%
7Years -33.32%
10Years -26.77%
550 M OPERATING CASH FLOW
229.75%
Growth Rates
1Year 229.75%
3Years 140.63%
5Years 9.76%
7Years 4.91%
10Years 10.76%
-49.1 M INVESTING CASH FLOW
-25.95%
Growth Rates
1Year -25.95%
3Years -0.86%
5Years -1.76%
7Years 35.21%
10Years 6.95%
-6.78 M FINANCING CASH FLOW
-39.29%
Growth Rates
1Year -39.29%
3Years 83.28%
5Years 58.44%
7Years -0.63%
10Years -0.22%
192 M REVENUE
2.49%
Growth Rates
1Year -24.27%
3Years -24.55%
5Years -1.56%
7Years 0.26%
10Years 18.38%
-72 M OPERATING INCOME
7.13%
Growth Rates
1Year 6.98%
3Years 26.62%
5Years -32.00%
7Years -105.05%
10Years -30.90%
-46.9 M NET INCOME
62.13%
Growth Rates
1Year -17.42%
3Years -34.75%
5Years -8.69%
7Years -33.32%
10Years -26.77%
0 OPERATING CASH FLOW
0.00%
Growth Rates
1Year 229.75%
3Years 140.63%
5Years 9.76%
7Years 4.91%
10Years 10.76%
0 INVESTING CASH FLOW
0.00%
Growth Rates
1Year -25.95%
3Years -0.86%
5Years -1.76%
7Years 35.21%
10Years 6.95%
0 FINANCING CASH FLOW
0.00%
Growth Rates
1Year -39.29%
3Years 83.28%
5Years 58.44%
7Years -0.63%
10Years -0.22%
Balance Sheet Cheetah Mobile Inc.
image
Current Assets 3.47 B
Cash & Short-Term Investments 2.02 B
Receivables 411 M
Other Current Assets 1.03 B
Non-Current Assets 2.17 B
Long-Term Investments 937 M
PP&E 84.3 M
Other Non-Current Assets 1.14 B
35.88 %7.29 %18.37 %16.64 %20.32 %Total Assets$5.6b
Current Liabilities 2.73 B
Accounts Payable 170 M
Short-Term Debt 18.3 M
Other Current Liabilities 2.54 B
Non-Current Liabilities 244 M
Long-Term Debt 17.7 M
Other Non-Current Liabilities 227 M
5.73 %85.44 %7.63 %Total Liabilities$3.0b
EFFICIENCY
Earnings Waterfall Cheetah Mobile Inc.
image
Revenue 670 M
Cost Of Revenue 232 M
Gross Profit 438 M
Operating Expenses 647 M
Operating Income -210 M
Other Expenses 393 M
Net Income -603 M
800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)670m(232m)438m(647m)(210m)(393m)(603m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
65.36% GROSS MARGIN
65.36%
Averages
1Year 65.36%
3Years 67.98%
5Years 68.10%
7Years 67.69%
10Years 70.06%
-31.34% OPERATING MARGIN
-31.34%
Averages
1Year -31.34%
3Years -28.71%
5Years -27.19%
7Years -16.65%
10Years -10.43%
-90.05% NET MARGIN
-90.05%
Averages
1Year -90.05%
3Years -64.71%
5Years -35.56%
7Years -18.33%
10Years -12.20%
-24.55% ROE
-24.55%
Averages
1Year -24.55%
3Years -17.51%
5Years -9.80%
7Years -5.89%
10Years -4.02%
-10.70% ROA
-10.70%
Averages
1Year -10.70%
3Years -9.32%
5Years -5.18%
7Years -3.02%
10Years -2.05%
-6.69% ROIC
-6.69%
Averages
1Year -6.69%
3Years -6.74%
5Years -8.31%
7Years -5.62%
10Years -3.80%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Cheetah Mobile Inc.
image
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)20152015201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -603 M
Depreciation & Amortization 35.3 M
Capital Expenditures -9.68 M
Stock-Based Compensation 33.6 M
Change in Working Capital 606 M
Others 1.21 B
Free Cash Flow 541 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Cheetah Mobile Inc.
image
CMCM has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
1.44 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
4.004.003.503.503.003.002.502.502.002.001.501.501.001.000.500.500.000.001.442.53.940.002019201920202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Cheetah Mobile 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
Cheetah Mobile Inc. (CMCM) Q4 2024 Earnings Call Transcript Cheetah Mobile Inc. (NYSE:CMCM ) Q4 2024 Earnings Conference Call March 26, 2025 7:00 AM ET Company Participants Helen Jing Zhu - IR Fu Sheng - Chairman and CEO Thomas Ren - Director and CFO Operator Good day, and welcome to the Cheetah Mobile Fourth Quarter 2024 Earnings Conference Call. All participants will be in listen-only mode. seekingalpha.com - 3 weeks ago
Cheetah Mobile Announces Fourth Quarter and Fiscal Year 2024 Unaudited Consolidated Financial Results BEIJING , March 26, 2025 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a China-based IT company, today announced its unaudited consolidated financial results for the quarter and fiscal year ended December 31, 2024. Management Commentary Mr. prnewswire.com - 3 weeks ago
Cheetah Mobile To Report Fourth Quarter and Fiscal Year 2024 Financial Results on March 26, 2025 BEIJING , March 19, 2025 /PRNewswire/ -- Cheetah Mobile Inc. ("Cheetah Mobile" or the "Company") (NYSE: CMCM), a China-based IT company, today announced that it will report its financial results for the fourth quarter and fiscal year 2024 before the U.S. market opens on Wednesday, March 26, 2025.  The earnings release will be available on the Company's investor relations website at http://ir.cmcm.com. prnewswire.com - 1 month ago
Cheetah Mobile Inc. (CMCM) Q3 2024 Earnings Call Transcript Cheetah Mobile Inc. (NYSE:CMCM ) Q3 2024 Earnings Conference Call December 17, 2024 6:00 AM ET Company Participants Helen Jing Zhu - Investor Relations Sheng Fu - Chairman and Chief Executive Officer Thomas Ren - Director and Chief Financial Officer Conference Call Participants Operator Good day and welcome to the Cheetah Mobile Third Quarter 2024 Earnings Conference Call. All participants will be in listen-only mode. seekingalpha.com - 4 months ago
Cheetah Mobile Announces Third Quarter 2024 Unaudited Consolidated Financial Results BEIJING , Dec. 17, 2024 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a China-based IT company, today announced its unaudited consolidated financial results for the third quarter ended September 30, 2024. Management Commentary Mr. prnewswire.com - 4 months ago
Cheetah Mobile To Report Third Quarter 2024 Financial Results on December 17, 2024 BEIJING , Dec. 11, 2024 /PRNewswire/ -- Cheetah Mobile Inc. ("Cheetah Mobile" or the "Company") (NYSE: CMCM), a China-based IT company, today announced that it will report its financial results for the third quarter ended September 30, 2024, before the U.S. market opens on Tuesday, December 17, 2024. The earnings release will be available on the Company's investor relations website at http://ir.cmcm.com. prnewswire.com - 4 months ago
Cheetah Mobile Inc. (CMCM) Q2 2024 Earnings Call Transcript Cheetah Mobile Inc. (NYSE:CMCM ) Q2 2024 Earnings Conference Call September 13, 2024 7:00 AM ET Company Participants Helen Zhu - Investor Relations Director Sheng Fu - Chairman and Chief Executive Officer Thomas Ren - Chief Financial Officer Conference Call Participants Operator Good day, and welcome to the Cheetah Mobile Second Quarter 2024 Earnings Conference Call. All participants will be in a listen-only mode. seekingalpha.com - 7 months ago
Cheetah Mobile Announces Second Quarter 2024 Unaudited Consolidated Financial Results BEIJING , Sept. 13, 2024 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a China-based IT company, today announced its unaudited consolidated financial results for the second quarter ended June 30, 2024. prnewswire.com - 7 months ago
Cheetah Mobile To Report Second Quarter 2024 Financial Results on September 13, 2024 BEIJING , Sept. 6, 2024  /PRNewswire/ -- Cheetah Mobile Inc. ("Cheetah Mobile" or the "Company") (NYSE: CMCM), a China-based IT company, today announced that it will report its financial results for the second quarter ended June 30, 2024, before the U.S. market opens on Friday, September 13, 2024. prnewswire.com - 7 months ago
Cheetah Mobile Inc. (CMCM) Q1 2024 Earnings Call Transcript Cheetah Mobile Inc. (NYSE:CMCM ) Q1 2024 Earnings Conference Call June 7, 2024 7:00 AM ET Company Participants Helen Zhu - Investor Relations Director Sheng Fu - Chairman and Chief Executive Officer Thomas Ren - Chief Financial Officer Conference Call Participants Nancy Lu - JP Morgan Thomas Chong - Jefferies Miranda Zhuang - Bank of America Ritchie Sun - HSBC Wei Fang - Mizuho Operator Good day, and welcome to the Cheetah Mobile First Quarter 2024 Earnings Conference Call. All participants will be in a listen-only mode. seekingalpha.com - 10 months ago
Cheetah Mobile Announces First Quarter 2024 Unaudited Consolidated Financial Results BEIJING , June 7, 2024 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a China-based IT company, today announced its unaudited consolidated financial results for the first quarter ended March 31, 2024. Management Commentary Mr. prnewswire.com - 10 months ago
Cheetah Mobile Inc. Resumes Quarterly Earnings Reporting and First Quarter 2024 Financial Results to be Announced on June 7, 2024 BEIJING , May 31, 2024 /PRNewswire/ -- Cheetah Mobile Inc. ("Cheetah Mobile" or the "Company") (NYSE: CMCM), a China-based IT company, today announced that it will report its financial results for the first quarter ended March 31, 2024, before the U.S. market opens on Friday, June 7, 2024. The earnings release will be available on the Company's investor relations website at http://ir.cmcm.com. prnewswire.com - 10 months ago
8. Profile Summary

Cheetah Mobile Inc. CMCM

image
COUNTRY CN
INDUSTRY Internet Content & Information
MARKET CAP $ 2.24 M
Dividend Yield 0.00%
Description Cheetah Mobile Inc. operates as an internet company in the People's Republic of China, the United States, Japan, and internationally. The company's utility products include Clean Master, a junk file cleaning, memory boosting, and privacy protection tool for mobile devices; Security Master, an anti-virus and security application for mobile devices; and Duba Anti-virus, an internet security application to protect users against known and unknown security threats and malicious applications. In addition, it offers mobile games comprising Piano Tiles 2, Rolling Sky, and Dancing Line; value-added products, such as PC and mobile products, as well as wallpaper, office optimization software, and others; E-Coupon vending robot, a reception and marketing robot; and multi-cloud management platform and overseas advertising agency service. Further, the company provides mobile advertising publisher services; duba.com personal start page that aggregates online resources and provides users access to their online destinations; cloud-based data analytics engines; artificial intelligence and other services; and premium membership services. It serves direct advertisers that include mobile application developers, mobile game developers, and e-commerce companies, as well as search engines and partnering mobile advertising networks. The company was formerly known as Kingsoft Internet Software Holdings Limited and changed its name to Cheetah Mobile Inc. in March 2014. Cheetah Mobile Inc. was incorporated in 2009 and is based in Beijing, the People's Republic of China.
Contact Building No. 11, Beijing, 100024 https://www.cmcm.com
IPO Date May 8, 2014
Employees 845
Officers Mr. Sheng Fu Chairman of the Board & Chief Executive Officer Mr. Ming Xu Consultant Mr. Jun Lei Advisor Mr. Jintao Ren CPA Chief Financial Officer & Director Mr. Mingyan Sun Director & Senior Vice President Ms. Jing Zhu IR Director