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: 63.35%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 10.7% above fair value
Current Price $36.73
Bear Case $29.04 20.9% downside ($29.04 - $36.73) / $36.73 = -20.9% $2.07 × 14x P/E
Fair Value $33.19 9.6% downside ($33.19 - $36.73) / $36.73 = -9.6% $2.07 × 16x P/E
Bull Case $37.34 1.7% upside ($37.34 - $36.73) / $36.73 = 1.7% $2.07 × 18x P/E

Adjust Assumptions

16.0x
2.07$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 17.7x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $2.07, the base-case value is $33.19 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.
Financial statements were converted from CNY into USD using USDCNY at 0.1490 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