Dingdong (Cayman) Limited
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.)
277.3% vs price
Base Case (Median)
882.5% vs price
Bull Case (75th pct.)
1475.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-6.23 | -372.2% | High (40%) |
| PE Comparable | $31.40 | 1271.3% | Medium (25%) |
| Graham Number | $13.59 | 493.6% | High (80%) |
| EV/FCF | $50.11 | 2088.3% | Medium (20%) |
Based on 4 out of 8 methods, DDL appears undervalued at the current price of $2.29. The base case fair value of $22.50 implies 882.5% 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.