
Doosan Enerbility Co Ltd
KRX:034020

Intrinsic Value
The intrinsic value of one
Doosan Enerbility Co Ltd
stock under the Base Case scenario is
23 477.42
KRW.
Compared to the current market price of 27 700 KRW,
Doosan Enerbility Co Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Doosan Enerbility Co Ltd
Fundamental Analysis
Want a deep‑dive on Doosan Enerbility Co Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Doosan Enerbility Co Ltd
Balance Sheet Decomposition
Doosan Enerbility Co Ltd
Current Assets | 10T |
Cash & Short-Term Investments | 2.9T |
Receivables | 3.4T |
Other Current Assets | 3.7T |
Non-Current Assets | 16.3T |
Long-Term Investments | 1T |
PP&E | 5.7T |
Intangibles | 8.4T |
Other Non-Current Assets | 1.2T |
Free Cash Flow Analysis
Doosan Enerbility Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Doosan Enerbility Co Ltd
Revenue
|
16.2T
KRW
|
Cost of Revenue
|
-13.5T
KRW
|
Gross Profit
|
2.7T
KRW
|
Operating Expenses
|
-1.7T
KRW
|
Operating Income
|
1T
KRW
|
Other Expenses
|
-906.2B
KRW
|
Net Income
|
111.4B
KRW
|
Profitability Score
Profitability Due Diligence
Doosan Enerbility Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Doosan Enerbility Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Doosan Enerbility Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Doosan Enerbility Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Doosan Enerbility Co Ltd
According to Wall Street analysts, the average 1-year price target for
Doosan Enerbility Co Ltd
is 33 368.57 KRW
with a low forecast of 26 260 KRW and a high forecast of 37 800 KRW.
Dividends
Current shareholder yield for Doosan Enerbility Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Doosan Enerbility Co Ltd
stock under the Base Case scenario is
23 477.42
KRW.
Compared to the current market price of 27 700 KRW,
Doosan Enerbility Co Ltd
is
Overvalued by 15%.