Doosan Corp. (000150) fair value: what the stock is really worth
We calculate from audited financials what Doosan Corp. is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Structural break:
The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.
Weakest SetupStrongly overvalued and low quality.
!Fair value 119,908 KRW · Strongly overvalued (−91%)
!Quality 32/100
!Mixed Growth(revenue 5y +3.1 %/yr)
!Thin margins · 0.4% net margin (TTM)
!High debt · generates free cash flow
·0.37% dividend yield
!Mixed vs. peers(4/10)
!Narrow moat33/100
!Evidence only medium, so the estimate is less certain
Watch Doosan Corp. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range 48,714 KRW – 2,203,000 KRW · fair‑value band 74,574 KRW – 162,083 KRW · the 1,356,000 KRW price screens above the 119,908 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 13, 2026.
Doosan Corporation, together with its subsidiaries, engages in the power generation facilities, industrial facilities, construction machinery, engines, and construction businesses in Korea, the United States, Asia, the Middle East, Europe, and internationally.
Show more
Doosan Corporation, together with its subsidiaries, engages in the power generation facilities, industrial facilities, construction machinery, engines, and construction businesses in Korea, the United States, Asia, the Middle East, Europe, and internationally. It operates through Electro-Materials BG, Digital Innovation BU, Doosan Enerbility, Doosan Bobcat, Doosan Fuel Cell, and Others segments. The company manufactures and sells copper clad laminates, and casting and forgings; and provides development and maintenance services for information technology systems and other products, as well as professional, scientific, and technical services. It is also involved in the construction of NSSS, BOP, turbines, desalination and water treatment facilities, plant installation works, and roads, etc.; operation of golf club and condominiums; and manufacture and sale of eco-friendly commercial vehicles, industrial robots, hydrogen fuel cell power packs, construction equipment, integrated circuits, oil hydraulic machinery, and small size construction machines and equipment, as well as other machinery. In addition, the company engages in the fuel cell and renewable energy, and other businesses; development and sale of logistics automation facilities; testing and engineering of semiconductor manufacturing; electric power generation and sale; research and development of fuel cells and systems for power generation; manufacture, lease, and sale of forklifts; and financial investment activities, as well as sports, education and training, and wholesale and retail businesses. Further, it offers manufacturing, IT, advertising, marketing, specialized, engineering, and other services, as well as software and systems engineering services. The company was formerly known as OB Beer, Ltd. and changed its name to Doosan Corporation in September 1998. Doosan Corporation was founded in 1896 and is headquartered in Seoul, South Korea.
Stock analysis
Doosan Corp. (000150) currently trades at 1,356,000 KRW, while our model-based Fair Value estimate is 119,908 KRW, implying the stock looks roughly 1,031.2% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 221,265 KRW per share, and 0 of the 9 models we run sit above the 1,356,000 KRW price.
Bear case: the Earnings-Based group reads lowest at 48,463 KRW, and 9 of the 9 models stay below the price. Evidence for this calculation is medium.
Scenario range: 74,574 KRW (bear) to 162,083 KRW (bull), the price of 1,356,000 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 32/100 (below-average quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Doosan Corp. reported revenue of 19.8T KRW in FY2025 versus 13.2T KRW in FY2021, a compound +10.6%/yr. Reported net income was 75.8B KRW in FY2025, compounding −22.7%/yr from FY2021.
Key figures
Market cap 23.1T KRW (≈ $16.2B) · P/S ratio 1.05 · Dividend yield 0.4% · Net margin 0.4% · Return on equity 2.7% · Return on assets (EBIT) 3.9% · Operating margin 6.7% · Revenue (TTM) 20.5T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades near its 52-week high and 191% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 0% fair-value upside, at −91%, 000150 screens richer than that median.
Fair Value models
Bear 74,574 KRWFair Value 119,908 KRWBull 162,083 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.1%
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−27.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.2%
Dividend (yield on the price)0.4%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 5%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+76.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+10.6%
Yearly sales growth analysts expect, extended to five years.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Conglomerates · 377 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score32 · Bottom 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Above median
Net margin (TTM)0% · Below median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth18% · Top 25%
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity2.38× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/FCF0.2× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 31
FUTURE (revenue growth)89· sector 16
PAST (return on equity)11· sector 17
HEALTH (low debt)0· sector 89
DIVIDEND (yield)7· sector 41
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Doosan Corp. Fair Value". https://www.fairvalue-calculator.com/stock/000150
Frequently asked questions
Is Doosan Corp. (000150) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 119,908 KRW versus a price of 1,356,000 KRW, about −91% upside (overvalued).
What is the fair value of 000150?
Our model-based fair value for Doosan Corp. is 119,908 KRW (as of Sep 13, 2026), built from audited fundamentals. The current price: 1,356,000 KRW.
What is the quality score of 000150?
Doosan Corp. has a Quality Score of 32/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Doosan Corp. (000150)?
Our model-based price target is the fair value of 119,908 KRW (as of Sep 13, 2026) from 9 valuation models. Cautious scenario 74,574 KRW, optimistic scenario 162,083 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Doosan Corp. stock forecast for 2026?
Our models put fair value at 119,908 KRW, about −91% upside versus a price of 1,356,000 KRW (overvalued). Cautious scenario 74,574 KRW, optimistic scenario 162,083 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Doosan Corp. (000150)?
Doosan Corp. reported trailing-twelve-month revenue of about 20.5T KRW (latest available figure, as of Sep 13, 2026).
Does Doosan Corp. pay a dividend?
Doosan Corp. currently shows a dividend yield of about 0.37% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Doosan Corp. (000150)?
For today's price to be fair in a discounted-cash-flow model, Doosan Corp. would have to grow free cash flow by +76.1 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.1 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 000150 use?
Our models discount Doosan Corp. at 11.9 %: a base by market capitalisation (large), damped by beta 1.95, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Doosan Corp. that is +76.1 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Doosan Corp. (000150) delivered so far?
Over the past 5 years revenue at Doosan Corp. grew +3.1 % a year. The price currently implies +76.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Doosan Corp. (000150) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Doosan Corp. (+76.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Doosan Corp. (000150)?
The free-cash-flow yield on the price is 0.36 %: that much free cash flow Doosan Corp. produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Doosan Corp. (000150)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Doosan Corp. it is 119,908 KRW per share (as of Sep 13, 2026), against a price of 1,356,000 KRW. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Doosan Corp. stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 000150 trades above its calculated fair value: price 1,356,000 KRW, fair value 119,908 KRW, a gap of about −91% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 000150?
No. The price is what the market pays today (1,356,000 KRW); the fair value is what the company's own numbers justify (119,908 KRW). For Doosan Corp. the two are 1,236,092 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Doosan Corp. worth?
The market values Doosan Corp. at about 23.1T KRW (market capitalisation, as of Sep 13, 2026). Per share that is 1,356,000 KRW; our models calculate a fair value of 119,908 KRW per share.
What do the bullish and bearish scenarios say about 000150?
Our models span a range for Doosan Corp.: cautious scenario 74,574 KRW, base 119,908 KRW, optimistic 162,083 KRW per share (as of Sep 13, 2026, price 1,356,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Doosan Corp. (000150)?
Balance-sheet figures for Doosan Corp. (as of Sep 13, 2026): return on equity 2.7%, debt of 2.38 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is 000150 from its 52-week high?
Doosan Corp. trades at 1,356,000 KRW, about 36% below its 52-week high of 1,000,000 KRW and 191% above the low of 466,050 KRW (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 119,908 KRW is for.
Which stocks are comparable to Doosan Corp.?
From the same area (Industrials) we also value ITOCHU Corporation, 3M Company, Honeywell International Inc, CITIC Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Doosan Corp. stock attractive at the current price?
The data as of Sep 13, 2026: price 1,356,000 KRW, calculated fair value 119,908 KRW (−91%), Quality Score 32/100, from 9 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 000150 calculated?
We run Doosan Corp. through 9 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 119,908 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.8 % above its aggregate fair value. Doosan Corp. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What should I pay attention to with Doosan Corp. right now?
The price sits above even our optimistic bull case (162,083 KRW). The favourable scenario is already priced in. Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. A fairly wide model range (74,574 KRW to 162,083 KRW) leaves room in how you read the outcome.
Key figures of Doosan Corp.
How large is the market capitalisation of Doosan Corp. (000150)?
The market capitalisation of Doosan Corp. is 23.1T KRW (≈ $16.2B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Doosan Corp. (000150)?
The price-to-sales ratio of Doosan Corp. is 1.05 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Doosan Corp. (000150)?
The dividend yield of Doosan Corp. is 0.4%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Doosan Corp. (000150)?
The net margin of Doosan Corp. is 0.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Doosan Corp. (000150)?
The return on equity (ROE) of Doosan Corp. is 2.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Doosan Corp. (000150)?
On an EBIT basis the return on assets of Doosan Corp. is 3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Doosan Corp. (000150)?
The operating margin of Doosan Corp. is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Doosan Corp. (000150)?
Revenue at Doosan Corp. is growing +17.7% versus a year earlier (3y avg +5.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Doosan Corp. (000150)?
Earnings per share at Doosan Corp. are growing +65.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Doosan Corp. (000150) carry?
The net debt of Doosan Corp. is 4.4T KRW (fiscal year 2025, ≈ 52.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Doosan Corp. in the live analysis
One click puts Doosan Corp. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
