D

Doosan Robotics Inc
KRX:454910

Watchlist Manager
Doosan Robotics Inc
KRX:454910
Watchlist
Price: 81 400 KRW 0.74% Market Closed
Market Cap: 5.3T KRW

Intrinsic Value

The intrinsic value of one Doosan Robotics Inc stock under the Base Case scenario is 4 145.92 KRW. Compared to the current market price of 81 400 KRW, Doosan Robotics Inc is Overvalued by 95%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
4 145.92 KRW
Overvaluation 95%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Doosan Robotics Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Doosan Robotics Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Doosan Robotics Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Doosan Robotics Inc.

Explain Valuation
Compare Doosan Robotics Inc to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Contacts
Loading...
How do you feel about Doosan Robotics Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Doosan Robotics Inc

Current Assets 304.3B
Cash & Short-Term Investments 243.7B
Receivables 19.1B
Other Current Assets 41.4B
Non-Current Assets 91.6B
Long-Term Investments 39.7B
PP&E 21.2B
Intangibles 9.2B
Other Non-Current Assets 21.5B
Current Liabilities 10B
Accounts Payable 485.4m
Accrued Liabilities 4.3B
Other Current Liabilities 5.2B
Non-Current Liabilities 8.9B
Long-Term Debt 5.8B
Other Non-Current Liabilities 3.2B
Efficiency

Free Cash Flow Analysis
Doosan Robotics Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Doosan Robotics Inc

Revenue
31.3B KRW
Cost of Revenue
-28.1B KRW
Gross Profit
3.2B KRW
Operating Expenses
-57.4B KRW
Operating Income
-54.2B KRW
Other Expenses
-1.8B KRW
Net Income
-56B KRW
Fundamental Scores

Profitability Score
Profitability Due Diligence

Doosan Robotics Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Negative 3Y Average Net Margin
Negative 3Y Average Operating Margin
22/100
Profitability
Score

Doosan Robotics Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Doosan Robotics Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Doosan Robotics Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Doosan Robotics Inc

Wall Street analysts forecast Doosan Robotics Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Doosan Robotics Inc is 69 360 KRW with a low forecast of 58 580 KRW and a high forecast of 85 050 KRW.

Lowest
Price Target
58 580 KRW
28% Downside
Average
Price Target
69 360 KRW
15% Downside
Highest
Price Target
85 050 KRW
4% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Doosan Robotics Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Doosan Robotics Inc 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Doosan Robotics Inc stock?

The intrinsic value of one Doosan Robotics Inc stock under the Base Case scenario is 4 145.92 KRW.

Is Doosan Robotics Inc stock undervalued or overvalued?

Compared to the current market price of 81 400 KRW, Doosan Robotics Inc is Overvalued by 95%.

Back to Top