As of 2025-05-16, the Intrinsic Value of China Yuchai International Ltd (CYD) is 42.55 USD. This CYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.14 USD, the upside of China Yuchai International Ltd is 148.20%.
The range of the Intrinsic Value is 36.44 - 53.43 USD
Based on its market price of 17.14 USD and our intrinsic valuation, China Yuchai International Ltd (CYD) is undervalued by 148.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.44 - 53.43 | 42.55 | 148.2% |
| DCF (Growth 10y) | 38.30 - 55.54 | 44.53 | 159.8% |
| DCF (EBITDA 5y) | 25.63 - 32.12 | 29.19 | 70.3% |
| DCF (EBITDA 10y) | 27.23 - 35.79 | 31.52 | 83.9% |
| Fair Value | 4.83 - 4.83 | 4.83 | -71.84% |
| P/E | 15.24 - 20.02 | 16.84 | -1.8% |
| EV/EBITDA | 19.02 - 54.40 | 35.70 | 108.3% |
| EPV | 32.75 - 43.90 | 38.33 | 123.6% |
| DDM - Stable | 35.78 - 77.03 | 56.40 | 229.1% |
| DDM - Multi | 9.25 - 16.65 | 12.00 | -30.0% |
| Market Cap (mil) | 643.09 |
| Beta | 0.71 |
| Outstanding shares (mil) | 37.52 |
| Enterprise Value (mil) | 643.09 |
| Market risk premium | 4.24% |
| Cost of Equity | 10.00% |
| Cost of Debt | 5.21% |
| WACC | 7.54% |