BYD Company Limited
Bear Case (25th pct.)
297.5% vs price
Base Case (Median)
395.9% vs price
Bull Case (75th pct.)
579.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-97.38 | -962.5% | High (40%) |
| PE Comparable | $56.81 | 403.2% | Medium (25%) |
| Growth Trajectory DCF | $55.17 | 388.7% | Medium (20%) |
| Graham Number | $41.46 | 267.2% | Medium (30%) |
| EV/EBITDA | $136.38 | 1108.0% | Medium (20%) |
| Earnings Power Value | $83.34 | 638.2% | Medium (50%) |
Based on 6 out of 8 methods, BYDDF appears undervalued at the current price of $11.29. The base case fair value of $55.99 implies 395.9% 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.