Doosan Enerbility Co., Ltd.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-96.8% vs price
Base Case (Median)
-93.4% vs price
Bull Case (75th pct.)
-91.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-4802.81 | -105.2% | High (40%) |
| PE Comparable | $4657.30 | -95.0% | Medium (25%) |
| Graham Number | $8116.70 | -91.3% | High (80%) |
| EV/EBITDA | $19725.72 | -78.8% | Medium (20%) |
| EV/FCF | $7592.63 | -91.8% | Medium (20%) |
| Earnings Power Value | $2436.86 | -97.4% | High (70%) |
Based on 6 out of 8 methods, 034020.KS appears overvalued at the current price of $93100.00. The base case fair value of $6124.96 implies 93.4% 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.