KE Holdings Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
33.8% vs price
Base Case (Median)
161.2% vs price
Bull Case (75th pct.)
208.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $22.55 | 33.8% | High (40%) |
| PE Comparable | $44.01 | 161.2% | Medium (25%) |
| Graham Number | $63.18 | 274.9% | Low (10%) |
| EV/EBITDA | $51.92 | 208.2% | Medium (20%) |
| EV/FCF | $18.54 | 10.0% | Medium (20%) |
Based on 5 out of 8 methods, BEKE appears undervalued at the current price of $16.85. The base case fair value of $44.01 implies 161.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.