← BIDU forward model

BIDU · Forward model · AI-native Marketing Services · Bear case

What has to happen in AI-native Marketing Services

Model as of

This page changes AI-native Marketing Services 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 $447M 8% of company revenue
Explicit segment contribution $2.41B 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-native Marketing Services

Basis quarter$383M
Final quarter$447M
Implied CAGR+3%
Final revenue mix8%

Advertising sold through AI formats rather than the classic search-results page - the part of the marketing business Baidu counts as reborn rather than declining. It was flat year over year and up 11% sequentially in Q2 2026. It is the bridge line: every dollar it gains is a dollar Legacy does not have to lose.

Last four quarters
2025 Q3 $413M Estimated
2025 Q4 $398M Estimated
2026 Q1 $339M Estimated
2026 Q2 $383M Estimated
AI-generated and agent-led ad formatsAI search result monetisationManaged AI campaign tooling for advertisers
Sequential growth +2.0%/qtr decaying toward +2.0% 2% a quarter, about 8% a year, against 0% year over year and +11% sequentially. Splitting the difference between the trend and the quarter.
AI-native Marketing Services

Latest: $447M (2031Q2E)

Period Value
2025Q1 $251M
2025Q2 $383M
2025Q3 $413M
2025Q4 $398M
2026Q1 $339M
2026Q2 $383M
2026Q3E $386M
2026Q4E $389M
2027Q1E $392M
2027Q2E $395M
2027Q3E $398M
2027Q4E $401M
2028Q1E $404M
2028Q2E $408M
2028Q3E $411M
2028Q4E $414M
2029Q1E $417M
2029Q2E $420M
2029Q3E $424M
2029Q4E $427M
2030Q1E $430M
2030Q2E $434M
2030Q3E $437M
2030Q4E $440M
2031Q1E $444M
2031Q2E $447M

Assumptions & reasoning

  • This line sits INSIDE Baidu's reported Online Marketing Services revenue. It is separated here because the Core AI-powered cut separates it; do not add it to a figure taken from the reported revenue split or you will count it twice.
  • Flat year over year but +11% quarter over quarter, and the reported Online Marketing Services total also rose 4% sequentially - the first sequential increase in the tracked window. Two quarters of that and the advertising bottom is real.
  • 2% a quarter, about 8% a year, is a deliberately unheroic number for a line that has not grown year over year. The Bull case is that AI ad formats price better than the blue links they replace; nothing in the disclosures proves that yet.
  • Margin is set near the old search business because that is economically what it is - inventory Baidu already owns, sold through a new interface.
BIDU model map

Explore another vertical