China Shenhua Energy Company Limited
Bear Case (25th pct.)
332.4% vs price
Base Case (Median)
410.6% vs price
Bull Case (75th pct.)
451.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $10.92 | 72.8% | High (40%) |
| PE Comparable | $32.27 | 410.6% | Medium (25%) |
| Growth Trajectory DCF | $95.18 | 1406.0% | Medium (20%) |
| Graham Number | $34.84 | 451.3% | Medium (40%) |
| EV/FCF | $27.33 | 332.5% | Medium (20%) |
Based on 5 out of 8 methods, CUAEF appears undervalued at the current price of $6.32. The base case fair value of $32.27 implies 410.6% 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.