Yangtze Optical Fibre And Cable Joint Stock Limited Company
Bear Case (25th pct.)
6.9% vs price
Base Case (Median)
59.4% vs price
Bull Case (75th pct.)
62.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $17.61 | -22.6% | High (40%) |
| PE Comparable | $36.86 | 62.0% | Medium (25%) |
| Growth Trajectory DCF | $36.29 | 59.4% | Medium (20%) |
| Graham Number | $24.34 | 7.0% | Low (10%) |
| EV/FCF | $64.34 | 182.7% | Medium (20%) |
Based on 5 out of 8 methods, YZOFF appears undervalued at the current price of $22.76. The base case fair value of $36.29 implies 59.4% 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.