China Shenhua Energy Company Limited
Bear Case (25th pct.)
389.0% vs price
Base Case (Median)
478.6% vs price
Bull Case (75th pct.)
528.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $49.58 | 124.9% | High (40%) |
| PE Comparable | $127.59 | 478.6% | Medium (25%) |
| Growth Trajectory DCF | $376.36 | 1606.8% | Medium (20%) |
| Graham Number | $138.56 | 528.4% | Medium (40%) |
| EV/FCF | $107.83 | 389.0% | Medium (20%) |
Based on 5 out of 8 methods, CSUAY appears undervalued at the current price of $22.05. The base case fair value of $127.59 implies 478.6% 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.