Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CHUNGHWA TELECOM CO LTD
Bear Case (25th pct.)
-47.1% vs price
Base Case (Median)
-33.2% vs price
Bull Case (75th pct.)
-17.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $88.16 | 80.9% | High (40%) |
| PE Comparable | $27.69 | -43.2% | Medium (25%) |
| Growth Trajectory DCF | $7.98 | -83.6% | Medium (20%) |
| Graham Number | $23.84 | -51.1% | Low (10%) |
| EV/EBITDA | $38.06 | -21.9% | Medium (20%) |
| EV/FCF | $41.97 | -13.9% | Medium (20%) |
| Earnings Power Value | $32.54 | -33.2% | Medium (50%) |
Based on 7 out of 7 methods, CHT appears overvalued at the current price of $48.72. The base case fair value of $32.54 implies 33.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.