Intrinsic Value
JOYY Inc. · JOYY
Conservative
More adverse but historically defensible assumptions.
-$1.99
Base
The model's central intrinsic-value estimate.
-$2.54
Optimistic
More favorable but historically defensible assumptions.
-$2.17
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 70%Valuation as of Sep 21, 2026Latest filing used Apr 29, 2025
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- -0.1%
- Normalized NOPAT margin
- 14.4%
- Revenue growth
- 28.7%
- WACC
- 9.17%
- Terminal growth
- 2.50%
- Reinvestment method
- capital turnover
- Terminal-value share
- 1.2%
Model notes (1)
- Preferred equity not reported
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2025-04-29