Tencent Holdings Limited
Bear Case (25th pct.)
353.4% vs price
Base Case (Median)
462.3% vs price
Bull Case (75th pct.)
668.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $69.72 | 17.7% | High (40%) |
| PE Comparable | $412.91 | 597.1% | Medium (25%) |
| Growth Trajectory DCF | $1422.16 | 2301.1% | Medium (20%) |
| Graham Number | $269.57 | 355.1% | Low (10%) |
| EV/EBITDA | $333.04 | 462.3% | Medium (20%) |
| EV/FCF | $497.59 | 740.1% | Medium (20%) |
| Earnings Power Value | $267.50 | 351.6% | Medium (50%) |
Based on 7 out of 8 methods, TCTZF appears undervalued at the current price of $59.23. The base case fair value of $333.04 implies 462.3% 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.