China Eastern Airlines Corp Ltd (600115) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for China Eastern Airlines Corp Ltd (SSE:600115), currently being evaluated. In 2025, China Eastern Airlines Corp Ltd generated $139.94 Billion in revenue and $17.15 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for China Eastern Airlines Corp Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $139.94 Billion
- Free Cash Flow (2025): $17.15 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.