H World Group 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.)
328.5% vs price
Base Case (Median)
524.1% vs price
Bull Case (75th pct.)
988.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-345.88 | -842.1% | High (40%) |
| PE Comparable | $290.90 | 524.1% | Medium (25%) |
| Growth Trajectory DCF | $548.25 | 1076.2% | Medium (20%) |
| Graham Number | $120.62 | 158.8% | Medium (30%) |
| EV/EBITDA | $278.85 | 498.3% | Medium (20%) |
| EV/FCF | $466.79 | 901.5% | Medium (20%) |
| Earnings Power Value | $846.69 | 1716.5% | Medium (50%) |
Based on 7 out of 8 methods, HTHT appears undervalued at the current price of $46.61. The base case fair value of $290.90 implies 524.1% 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.