China Construction Bank Corporation (CICHY) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

CICHY — Fair Value Analysis

China Construction Bank Corporation

Current: $22.94Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-10474.06

-45758.5% vs price

Base Case (Median)

$304.81

1228.7% vs price

Bull Case (75th pct.)

$352.35

1436.0% vs price

$-10474.06$304.81$352.35

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-21252.93	-92745.7%	High (40%)
PE Comparable	$304.81	1228.7%	Medium (25%)
Graham Number	$399.90	1643.2%	High (80%)

Interpretation

Based on 3 out of 8 methods, CICHY appears fairly valued at the current price of $22.94. The base case fair value of $304.81 implies 1228.7% 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.