Doosan Bobcat Inc.
Bear Case (25th pct.)
29.1% vs price
Base Case (Median)
31.2% vs price
Bull Case (75th pct.)
50.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $38732.80 | -40.1% | High (40%) |
| PE Comparable | $84883.22 | 31.2% | Medium (25%) |
| Growth Trajectory DCF | $95258.77 | 47.2% | Medium (20%) |
| Graham Number | $84527.63 | 30.6% | High (80%) |
| EV/EBITDA | $99663.35 | 54.0% | Medium (20%) |
| EV/FCF | $164765.21 | 154.7% | Medium (20%) |
| Earnings Power Value | $82513.24 | 27.5% | High (70%) |
Based on 7 out of 8 methods, 241560.KS appears undervalued at the current price of $64700.00. The base case fair value of $84883.22 implies 31.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.