CYD - China Yuchai International Limited
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$60.00
DETAILS
HIGH:
$60.00
LOW:
$60.00
MEDIAN:
$60.00
CONSENSUS:
$60.00
UPSIDE:
63.35%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
16.0x
2.07$
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