Doright Co.Ltd. (300950) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Doright Co.Ltd. stock ¥18.25, price ¥16.59, upside +10.0%, quality 58 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range ¥7.96 – ¥40.16 · fair‑value band ¥11.25 – ¥24.07 · the ¥16.59 price screens below the ¥18.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Doright Co.Ltd. in your weekly email
Every Wednesday you see whether Doright Co.Ltd. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Doright Co.,Ltd. engages in the design, research and development, manufacture, inspection, sale, and servicing of energy-saving environmental protection equipment in China.
Show moreShow less
The company's products include energy-saving heat exchange equipment, including heat exchangers, high-temperature air preheater, waste heat boiler, rotary dryer, new energy saving type ceramic fiber fire box, and quench boiler; cryogenic heat exchanger with pin-tube type, reactors, atmospheric pressure vessels and tanks, and tower piece; and powder and exhaust environmental protection equipment, including harrow dryer, carbon black feeder, pin tube heat exchanger, installation and maintenance of pressure pipelines, wet pelletizer, dry pelletizer, pigment pelletizer, and rotary dryer.
It also provides clean combustion, heat transfer, and energy-saving solutions for customers in chemical, energy, metallurgy, and solid waste treatment industries. The company also exports its products to Asia, Europe, North America, South America, Oceania, and Africa.
Doright Co.,Ltd. was founded in 2004 and is based in Qingdao, China.
Stock analysis
Doright Co.Ltd. (300950) currently trades at ¥16.59, while our model-based Fair Value estimate is ¥18.25, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥12.44 per share, and 2 of the 26 models we run sit above the ¥16.59 price.
Bear case: the Asset-Based group reads lowest at ¥1.89, and 24 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥11.25 (bear) to ¥24.07 (bull), the price of ¥16.59 sits inside 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 58/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Doright Co.Ltd. reported revenue of 547M CNY in FY2025 versus 295M CNY in FY2021, a compound +16.7%/yr. Reported net income was 92.1M CNY in FY2025, compounding +21.0%/yr from FY2021.
Key figures
Market cap 2.5B CNY (≈ $379M) Small · P/E ratio 47.4 · P/S ratio 4.69 · EPS (TTM) ¥0.3500 · Dividend yield 1.2% · Net margin 10.0% · Return on equity 6.9% · Return on assets (EBIT) 7.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 10%, 300950 screens cheaper than that median.
Fair Value models
Bear¥11.25Fair Value ¥18.25Bull¥24.07
Price ¥16.59 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.1286 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.4%
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.
+19.1%
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.
+16.9%
Start year 2020 (pandemic). Over 10 years: +13.0% a year
Revenue growth 12 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.
+8.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+3.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.0%
Dividend (yield on the price)1.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2.0% vs 6.6%, slowing
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.29% → 21%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+25.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +23.5% a year for the price.
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.Specialty Industrial Machinery · 815 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)6.9% · Below median
Return on assets7.1% · Top 25%
Net margin (12 months)10.0% · Above median
Operating margin (12 months)6.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)−5.9% · Bottom 25%
Dividend yield (12 months)1.2% · Below median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
P/E (12 months)47.4× · Priciest 25%
P/B3.08× · Pricier than median
P/S (12 months)4.69× · Priciest 25%
Price / free cash flow (fiscal year)38.4× · Pricier than median
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). "Doright Co.Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/300950
Frequently asked questions
Is Doright Co.Ltd. (300950) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥18.25 versus a price of ¥16.59, about +10% upside (fairly valued).
What is the fair value of 300950?
Our model-based fair value for Doright Co.Ltd. is ¥18.25 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥16.59.
What is the quality score of 300950?
Doright Co.Ltd. has a Quality Score of 58/100. 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 Doright Co.Ltd. (300950)?
Our model-based price target is the fair value of ¥18.25 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario ¥11.25, optimistic scenario ¥24.07. It is a calculation from audited fundamentals, not an analyst target.
What is the Doright Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥18.25, about +10% upside versus a price of ¥16.59 (fairly valued). Cautious scenario ¥11.25, optimistic scenario ¥24.07. The calculation is refreshed regularly with new filings.
What is the revenue of Doright Co.Ltd. (300950)?
Doright Co.Ltd. reported trailing-twelve-month revenue of about 539M CNY (latest available figure, as of Nov 9, 2026).
Does Doright Co.Ltd. pay a dividend?
Doright Co.Ltd. currently shows a dividend yield of 1.21% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Doright Co.Ltd. (300950) and when is the ex-dividend date?
Doright Co.Ltd. pays a dividend of ¥0.2 per share a year, a dividend yield of 1.2%. The last ex-dividend date was May 29, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 57.1% of earnings. Free cash flow covers the dividend 2.15 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Doright Co.Ltd. (300950)?
For today's price to be fair in a discounted-cash-flow model, Doright Co.Ltd. would have to grow free cash flow by +25.6 % per year for five years (discount rate 11.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 300950 use?
Our models discount Doright Co.Ltd. at 11.4 %: a base by market capitalisation (small), damped by beta 0.81, country premium for China. 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 Doright Co.Ltd. that is +25.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.4 %) and the same formula as our fair value.
How much growth has Doright Co.Ltd. (300950) delivered so far?
Over the past 5 years revenue at Doright Co.Ltd. grew +16.9 % a year. The price currently implies free-cash-flow growth of +25.6 % per 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 Doright Co.Ltd. (300950) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Doright Co.Ltd. (+25.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Doright Co.Ltd. (300950)?
The free-cash-flow yield on the price is 2.61 %: that much free cash flow Doright Co.Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Doright Co.Ltd. (300950)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Doright Co.Ltd. it is ¥18.25 per share (as of Nov 9, 2026), against a price of ¥16.59. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Doright Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 300950 trades below its calculated fair value: price ¥16.59, fair value ¥18.25, a gap of about +10% (fairly valued). 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 300950?
No. The price is what the market pays today (¥16.59); the fair value is what the company's own numbers justify (¥18.25). For Doright Co.Ltd. the two are ¥1.66 per share apart. That gap is exactly why we show both numbers side by side.
How much is Doright Co.Ltd. worth?
The market values Doright Co.Ltd. at about 2.5B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥16.59; our models calculate a fair value of ¥18.25 per share.
What do the bullish and bearish scenarios say about 300950?
Our models span a range for Doright Co.Ltd.: cautious scenario ¥11.25, base ¥18.25, optimistic ¥24.07 per share (as of Nov 9, 2026, price ¥16.59). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300950?
Doright Co.Ltd. trades at a price-to-earnings ratio of 47.4 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥18.25 is built from several models across several years. Other multiples: P/B 3.1, P/S 4.7, EV/EBITDA 28.8.
How solid is the balance sheet of Doright Co.Ltd. (300950)?
Balance-sheet figures for Doright Co.Ltd. (as of Nov 9, 2026): return on equity 6.9%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 300950 from its 52-week high?
Doright Co.Ltd. trades at ¥16.59, about 49% below its 52-week high of ¥32.74 and 16% above the low of ¥14.30 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥18.25 is for.
Which stocks are comparable to Doright Co.Ltd.?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 Doright Co.Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price ¥16.59, calculated fair value ¥18.25 (+10%), Quality Score 58/100, from 26 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 300950 calculated?
We run Doright Co.Ltd. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥18.25 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Doright Co.Ltd. currently trades 9% below its own fair value, and the market average says nothing about that. 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 is the share price of Doright Co.Ltd. (300950)?
The closing price on Nov 6, 2026 was ¥16.59. Our model-based fair value is ¥18.25, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Doright Co.Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥11.25 to ¥24.07) leaves room in how you read the outcome.
Where does the earnings growth of Doright Co.Ltd. (300950) come from?
Earnings per share at Doright Co.Ltd. grew +7.5 % a year from 2013 to 2024. Broken into its drivers: revenue per share +4.1 %, EBIT margin +4.1 %, tax rate +0.3 %, residual (interest, one-offs) −1.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Doright Co.Ltd.
How large is the market capitalisation of Doright Co.Ltd. (300950)?
The market capitalisation of Doright Co.Ltd. is 2.5B CNY (≈ $379M). 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 Doright Co.Ltd. (300950)?
The price-to-sales ratio of Doright Co.Ltd. is 4.69 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Doright Co.Ltd. (300950)?
Earnings per share at Doright Co.Ltd. are ¥0.3500 (price ÷ EPS = P/E 47.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Doright Co.Ltd. (300950)?
The dividend yield of Doright Co.Ltd. is 1.2% (payout 57.1%). 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 Doright Co.Ltd. (300950)?
The net margin of Doright Co.Ltd. is 10.0% (last twelve months). 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 Doright Co.Ltd. (300950)?
The return on equity (ROE) of Doright Co.Ltd. is 6.9% (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 Doright Co.Ltd. (300950)?
On an EBIT basis the return on assets of Doright Co.Ltd. is 7.6% (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 Doright Co.Ltd. (300950)?
The operating margin of Doright Co.Ltd. is 6.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Doright Co.Ltd. (300950)?
Revenue at Doright Co.Ltd. is growing −5.9% versus a year earlier (3y avg +19.1%). 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 Doright Co.Ltd. (300950)?
Earnings per share at Doright Co.Ltd. are growing −80.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Doright Co.Ltd. (300950) hold?
Doright Co.Ltd. holds more cash than debt, 177M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Doright Co.Ltd. in the live analysis
One click puts Doright Co.Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026