← BIDU forward model

BIDU · Forward model · AI Applications · Bear case

What has to happen in AI Applications

Model as of

This page changes AI Applications inside the complete BIDU model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

BIDU forward model
Horizon
Consolidated fair value $77.78 all other verticals held in this portfolio case
Final-quarter revenue $495M 8% of company revenue
Explicit segment contribution $1.53B EBITDA less segment capex, before corporate items

Q1's RMB 8.8B was the run-rate and Q2's RMB 7.3B is the trend: AI Cloud growth settles in the teens as Alibaba, Tencent and Huawei compete the price of Chinese GPU hours down. Legacy advertising keeps falling at double digits because the loss is share, not substitution. Capex stays high anyway, because stopping it concedes the market. Free cash flow never turns inside the horizon.

AI Applications

Basis quarter$368M
Final quarter$495M
Implied CAGR+6%
Final revenue mix8%

Consumer and productivity AI that Baidu already charges for: Wenku, Baidu Drive, the DuMate agent, and the AI features layered onto them. It grew 3% year over year in Q2 2026, which is the quietest number in the AI table and the one that decides whether Baidu owns an AI platform or merely rents out the compute underneath other people's.

Last four quarters
2025 Q3 $383M Estimated
2025 Q4 $398M Estimated
2026 Q1 $368M Estimated
2026 Q2 $368M Estimated
Baidu Wenku (documents)Baidu Drive (storage)DuMate agent, consumer and enterprise editionsGenFlow and AI feature subscriptions
Sequential growth +3.0%/qtr decaying toward +2.5% 3% a quarter, about 13% a year, against the 3% year-over-year just delivered. The premium is the enterprise DuMate launch converting.
AI Applications

Latest: $495M (2031Q2E)

Period Value
2025Q1 $368M
2025Q2 $368M
2025Q3 $383M
2025Q4 $398M
2026Q1 $368M
2026Q2 $368M
2026Q3E $375M
2026Q4E $381M
2027Q1E $388M
2027Q2E $394M
2027Q3E $400M
2027Q4E $407M
2028Q1E $413M
2028Q2E $419M
2028Q3E $425M
2028Q4E $431M
2029Q1E $438M
2029Q2E $444M
2029Q3E $450M
2029Q4E $456M
2030Q1E $463M
2030Q2E $469M
2030Q3E $476M
2030Q4E $482M
2031Q1E $488M
2031Q2E $495M

Assumptions & reasoning

  • RMB 2.5B for three straight quarters. Rounded to one decimal place, this line has not visibly moved in a year, and Baidu's own YoY figure of +3% confirms it is close to flat.
  • The one disclosed leading indicator is engagement, not money: AI DAU penetration across Wenku and Drive rose 27.4% year over year in June 2026. Usage is growing roughly nine times faster than revenue, which is either a monetisation opportunity or a monetisation problem.
  • 3% a quarter is about 13% a year - ahead of the 3% just printed, on the view that agent products launched in mid-2026 start converting. If they do not, this line is worth roughly what it is worth today and nothing more.
  • High margin and almost no capex: this is software running on infrastructure already paid for by the cloud line above.
BIDU model map

Explore another vertical