Doosan Corporation
Bear Case (25th pct.)
-60.3% vs price
Base Case (Median)
-52.2% vs price
Bull Case (75th pct.)
-49.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $287900.40 | -48.7% | High (40%) |
| PE Comparable | $209684.63 | -62.6% | Medium (25%) |
| Graham Number | $146259.69 | -73.9% | High (80%) |
| EV/EBITDA | $275575.29 | -50.9% | Medium (20%) |
| EV/FCF | $442142.01 | -21.2% | Medium (20%) |
| Earnings Power Value | $261191.73 | -53.4% | High (70%) |
Based on 6 out of 8 methods, 000155.KS appears overvalued at the current price of $561000.00. The base case fair value of $268383.51 implies 52.2% 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.