Skip to content
Compounder
← Stocks

Netease Inc-Adr

NTESWithin bandExpectations · demanding

Held by 3 superinvestors.

Price$123.43
Holders3
Total value$429.0M

SEC 10-K · fundamentals

Business quality

as of 2025-12-31
Revenue growth
+11.6%
Net margin
30.9%
ROE
21.7%
FCF margin
44.1%
Revenue $11.29B → $16.11B · 6y
What makes a business high quality

Valuation · value band

In fair-value range

$98/ sh · growth-anchored intrinsic value
margin of safety
fair value
above fair value
$123
cheaperpricier

Zero-growth floor

$59

Central IV

$98

Optimistic top

$161

Netease Inc-Adr (NTES): Two methods value the business — a conservative owner-earnings DCF and a growth-credited Greenwald estimate, $59–$161 / sh. Today’s price sits inside both (price $123 as of 2026-08-26).

The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.

Revenue growth 6% (lower of historical trend and fundamental cap, capped by moat) · moat 10 yr · discount 10.6% · Zero-growth downside $59

Price as of 2026-08-26 · yahoo · DGS10 4.7% @ 2026-08-26.

Method & numbers

Model cautions

  • The two methods’ midpoints differ materially — growth assumptions warrant review (over 20%).

A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.

Owner-earnings DCF $62.89 – $120.54 · Greenwald $98.12 – $161.18 (neutral $131.18) · zero-growth base $72.47 · reproduction $46.74

Moat Franchise (moat) · terminal value 49% of present value · owner-earnings yield 5% vs 10Y 4.7%.

Graham earnings-power value (normalized NOPAT)$60.91 – $72.11 / sh

Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.

Years: 2025, 2024, 2023, 2022, 2021

v1 simplifications: Maintenance capex (degraded) deducted in full cash (write A): EPV = (NOPAT + D&A − maintenance capex) / WACC; no tax shield on the capex term. Maintenance-capex methods diverge by 245% (> 50%); estimate is degraded. Share-based compensation is left as a real expense (not added back).

Buffett owner-earnings value$59.30 – $72.47 / sh

Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 9–11% rate band (read as a cost-of-equity proxy). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).

Years: 2025, 2024, 2023, 2022, 2021

v1 simplifications: Owner earnings = net income + D&A − maintenance capex (degraded); the working-capital change is excluded (maintenance ΔNWC ≈ 0; growth ΔNWC is carried in growth value, not double-counted). Maintenance-capex methods diverge by 245% (> 50%); estimate is degraded. One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% band as a cost-of-equity proxy; no leverage premium applied (net cash or debt within the no-charge range).

Reproduction value = tangible net assets $22.92B + capitalized R&D $7.16B（FY 2025, 2024, 2023, 2022, 2021） = $46.74 / sh. Total book value (equity ÷ diluted shares) + capitalized R&D; intangibles not separated — goodwill/intangibles unavailable this period.

Moat reading: Franchise test compares earnings power (EPV) against reproduction value (tangible net assets + capitalized R&D). EPV well above reproduction value signals a moat; near it, a commodity; below it, value destruction. Dual reproduction test unavailable (intangibles not separated). A directional reading, not a verdict.

Assumes a narrow moat · competitive-advantage period ≈ 10 years.

Growth value: if the moat holds for 10 yr at ROIIC ≈ 77%, $25.65–$88.71 / sh (neutral $58.71). Conservative, not a forecast.

Window FY 2025, 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 17% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.

Owner-earnings DCF: growth g₁ 6% · OE FY 2025, 2024, 2023, 2022, 2021 · Discount band: 9.16%–12.00% (DGS10 +4.5% to a 12% strict end, as of 2026-08-26). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp. Two-method midpoint gap 29%.

What the price is betting

Today's price pencils in about 10.1% a year in owner-earnings for the next few years. Revenue actually grew 5.8% a year.

The market wants it well ahead of its own track record.

Roughly, the price needs its historical revenue growth to run about 32 more years to hold up.

How to read intrinsic value

SEC 13F · holders

Superinvestors Holding This Security

3 holders · $429.0M combined · this quarter +1 opened / -0 exited

This quarter1 opened2 added
Holders 3 → 3 · last 8q

SEC 13F · notes

Written summary

Netease Inc-Adr (NTES) is held by 3 of the superinvestors tracked on Compounder, with a combined $429.0M in reported 13F value. The largest position belongs to Dodge & Cox, where it makes up 0.1% of the portfolio.

Other notable holders by value include Christopher Davis (0.3% of its book) and Sarah Ketterer (0.8% of its book).

Over the latest quarter, 1 of the tracked filers opened a new position in NTES, 2 added to existing ones, 0 trimmed, and 0 sold out entirely.

Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-06-30. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.

How to read a 13F

SEC 13F · co-ownership

Also held by these investors

Investors holding Netease Inc-Adr (NTES) also commonly hold →

NTES's price is not below its conservative value band. See current strike-zone stocks

Also on

Sources· SEC EDGAR 13F as of 2026-06-30 · filed 2026-08-13

Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.

Stay Updated

New-quarter 13F moves and valuation updates, to your inbox.