The study use preparing the 2011¡¦s pro forma financial statements of China Construction Bank (CCB) at first, and use market stock price as given result, conjecture the Non-Performance Loan ratio of the market investors. And then, using implied Non-Performance Loan ratio, adjust the original financial statements, prepare the 2012¡¦s pro forma financial statements of CCB. In the end, using Copeland, Koller, and Murrin¡]2000¡^¡¦s equity DCF method and Preinreivh¡BEdwards and Bell¡BOhlson¡¦s EBO method to estimate the intrinsic value of the common stock for the China Construction Bank. Based on my analysis, it is suggested that, after preparing the pro forma financial statements by carefully considering economic environment¡Blaws and regulations¡Bindustrial structure and lending proportion¡Bmarket position, and future strategies of the specific bank, use two valuation model by considering implied Non-Performance Loan ratio. The intrinsic value of the common stock is higher than its market price, that is, the market price of the China Construction Bank is undervalued. Therefore, I hope the result of this business evaluation research, will help the investors making more rational decisions.