BYD Company Limited
Bear Case (25th pct.)
278.3% vs price
Base Case (Median)
363.0% vs price
Bull Case (75th pct.)
499.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-97.38 | -947.5% | High (40%) |
| PE Comparable | $55.87 | 386.3% | Medium (25%) |
| Growth Trajectory DCF | $50.52 | 339.7% | Medium (20%) |
| Graham Number | $41.13 | 257.9% | Medium (30%) |
| EV/EBITDA | $133.92 | 1065.5% | Medium (20%) |
| Earnings Power Value | $73.19 | 537.0% | Medium (50%) |
Based on 6 out of 8 methods, BYDDY appears undervalued at the current price of $11.49. The base case fair value of $53.20 implies 363.0% 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.