China Yuchai International Limited logo CYD - China Yuchai International Limited

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 0
HOLD 2
SELL 0
STRONG
SELL
0
| PRICE TARGET: $60.00 DETAILS
HIGH: $60.00
LOW: $60.00
MEDIAN: $60.00
CONSENSUS: $60.00
UPSIDE: 130.59%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Moderate
Trading 21.9% below fair value
Current Price $26.02
Bear Case $29.15 12.0% upside ($29.15 - $26.02) / $26.02 = 12.0% $2.08 × 14x P/E
Fair Value $33.31 28.0% upside ($33.31 - $26.02) / $26.02 = 28.0% $2.08 × 16x P/E
Bull Case $37.48 44.0% upside ($37.48 - $26.02) / $26.02 = 44.0% $2.08 × 18x P/E

Adjust Assumptions

16.0x
2.08$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 12.5x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $2.08, the base-case value is $33.31 per share. DDM cross-check: $30.20.

Warnings

⚠ The company pays out 99% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Financial statements were converted from CNY into USD using USDCNY at 0.1496 USD per CNY.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples