Tencent Music Entertainment Group
Bear Case (25th pct.)
664.3% vs price
Base Case (Median)
905.0% vs price
Bull Case (75th pct.)
1095.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $34.13 | 284.7% | High (40%) |
| PE Comparable | $89.14 | 905.0% | Medium (25%) |
| Growth Trajectory DCF | $1320.23 | 14784.2% | Medium (20%) |
| Graham Number | $80.37 | 806.1% | Low (10%) |
| EV/EBITDA | $96.33 | 986.1% | Medium (20%) |
| EV/FCF | $115.79 | 1205.4% | Medium (20%) |
| Earnings Power Value | $55.22 | 522.5% | Medium (50%) |
Based on 7 out of 8 methods, TME appears undervalued at the current price of $8.87. The base case fair value of $89.14 implies 905.0% 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.