China Merchants Bank Co., Ltd.
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.)
1136.7% vs price
Base Case (Median)
1209.5% vs price
Bull Case (75th pct.)
4937.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $534.73 | 8666.0% | High (40%) |
| PE Comparable | $71.00 | 1064.0% | Medium (25%) |
| Graham Number | $79.88 | 1209.5% | High (80%) |
Based on 3 out of 8 methods, CIHHF appears undervalued at the current price of $6.10. The base case fair value of $79.88 implies 1209.5% 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.