Kanzhun Limited
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.)
377.1% vs price
Base Case (Median)
473.1% vs price
Bull Case (75th pct.)
1007.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $64.04 | 311.8% | High (40%) |
| PE Comparable | $137.56 | 784.6% | Medium (25%) |
| Growth Trajectory DCF | $312.74 | 1911.2% | Medium (20%) |
| Graham Number | $84.34 | 442.4% | High (80%) |
| EV/EBITDA | $89.12 | 473.2% | Medium (20%) |
| EV/FCF | $206.73 | 1229.5% | Medium (20%) |
| Earnings Power Value | $50.85 | 227.0% | High (70%) |
Based on 7 out of 8 methods, BZ appears undervalued at the current price of $15.55. The base case fair value of $89.12 implies 473.1% 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.