D

Doosan Robotics Inc
KRX:454910

Watchlist Manager
Doosan Robotics Inc
KRX:454910
Watchlist
Price: 50 800 KRW 0.2% Market Closed
Market Cap: 3.3T KRW
Have any thoughts about
Doosan Robotics Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Doosan Robotics Inc stock under the Base Case scenario is 10 359.11 KRW. Compared to the current market price of 50 800 KRW, Doosan Robotics Inc is Overvalued by 80%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
10 359.11 KRW
Overvaluation 80%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

63.1
P/S
P/S
Price to Sales
63.1
vs History
60
vs Industry
0
Median 3Y
86.9
Median 5Y
86.9
Industry
1.6
Forward
32
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-329.7
Median 5Y
-329.7
Industry
20.7
Forward
-785.9
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-122.8
Median 5Y
-122.8
Industry
14.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-82.3
Median 5Y
-82.3
Industry
21.3
More Details
7.7
P/B
P/B
Price to Book Value
7.7
vs History
66
vs Industry
2
Median 3Y
10.7
Median 5Y
10.7
Industry
1.8
More Details
57.6
EV/S
EV/S
Enterprise Value to Sales
57.6
vs History
60
vs Industry
0
Median 3Y
80.8
Median 5Y
80.8
Industry
1.7
Forward
29.2
More Details
191.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
191.6
vs History
66
vs Industry
0
Median 3Y
280.9
Median 5Y
280.9
Industry
6.2
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-241.8
Median 5Y
-241.8
Industry
12.4
Forward
-248.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-190.8
Median 5Y
-190.8
Industry
16
Forward
-283.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-115.2
Median 5Y
-115.2
Industry
14.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-91.6
Median 5Y
-91.6
Industry
18.1
More Details
19.7
EV/IC
EV/IC
Enterprise Value to IC
19.7
vs History
73
vs Industry
0
Median 3Y
35.8
Median 5Y
35.8
Industry
1.4
More Details

Multiples Across Competitors

Competitors Multiples
Doosan Robotics Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Doosan Robotics Inc
KRX:454910
3.3T KRW 63.1 -243.6 -135.6 -109.7
CN
Ubtech Robotics Corp Ltd
HKEX:9880
36.5B HKD 22.2 -19.6 -21 -21
CN
Suzhou Kematek Inc
SZSE:301611
26.5B CNY 0 0 0 0
US
Crane NXT Co
NYSE:CXT
3.2B USD 2.2 18.4 10.9 14.1
FI
Kalmar Oyj
OMXH:KALMAR
1.7B EUR 0.8 8.9 6 7.3
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
12B CNY 2.6 37.8 37.7 37.7
CN
Ningbo PIA Automation Holding Corp
SSE:688306
10.3B CNY 4.8 -92.6 -163.2 -163.2
CN
Farsoon Technologies Co Ltd
SSE:688433
9B CNY 14.3 65.8 61.9 61.9
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
104.3B INR 7.7 73.4 46.8 56
IN
Azad Engineering Ltd
NSE:AZAD
100.5B INR 0 0 0 0
IN
INOX India Ltd
NSE:INOXINDIA
99.4B INR 8.8 50.7 35.8 38.4
P/E Multiple
Earnings Growth P/E to Growth
KR
D
Doosan Robotics Inc
KRX:454910
Average P/E: 42.5
Negative Multiple: -243.6 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -19.6 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
18.4
59%
0.3
FI
K
Kalmar Oyj
OMXH:KALMAR
8.9
-21%
N/A
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
37.8
93%
0.4
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -92.6 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
65.8
182%
0.4
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
73.4
162%
0.5
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A
IN
I
INOX India Ltd
NSE:INOXINDIA
50.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Doosan Robotics Inc
KRX:454910
Average EV/EBITDA: 33.2
Negative Multiple: -135.6 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -21 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
10.9
22%
0.5
FI
K
Kalmar Oyj
OMXH:KALMAR
6
1%
5.7
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
37.7
132%
0.3
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -163.2 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
61.9
227%
0.3
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
46.8
79%
0.6
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A
IN
I
INOX India Ltd
NSE:INOXINDIA
35.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
Doosan Robotics Inc
KRX:454910
Average EV/EBIT: 35.9
Negative Multiple: -109.7 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -21 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
14.1
68%
0.2
FI
K
Kalmar Oyj
OMXH:KALMAR
7.3
1%
6.8
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
37.7
105%
0.4
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -163.2 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
61.9
N/A N/A
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
56
175%
0.3
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A
IN
I
INOX India Ltd
NSE:INOXINDIA
38.4
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.