Doosan Corporation
Bear Case (25th pct.)
-88.8% vs price
Base Case (Median)
-88.1% vs price
Bull Case (75th pct.)
-85.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $287900.40 | -84.8% | High (40%) |
| PE Comparable | $209684.63 | -88.9% | Medium (25%) |
| Graham Number | $134338.19 | -92.9% | High (80%) |
| EV/EBITDA | $232482.34 | -87.7% | Medium (20%) |
| EV/FCF | $373002.28 | -80.3% | Medium (20%) |
| Earnings Power Value | $220348.00 | -88.4% | High (70%) |
Based on 6 out of 8 methods, 000150.KS appears overvalued at the current price of $1896000.00. The base case fair value of $226415.17 implies 88.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.