DOOSAN TESNA Inc.
KOSDAQ
₩83,800.00
-5.95%
Delayed · cached 15 min
Fair value analysis
131970
DOOSAN TESNA Inc.
₩83,800.00
Close used for this calculation
₩30,401.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₩30,401.19
Above FV▼ -63.7% against the close used
Model range ₩17,566.77 – ₩38,240.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩17,566.77Fair value₩30,401.19Bull₩38,240.00
FairClose
52-week traded range
52W low ₩51,800.0052W high ₩89,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
DOOSAN TESNA Inc. closed at ₩83,800.00, 175.6% above the consensus fair value of ₩30,401.19 drawn from 7 valuation models.
Financial DNA score 22/100 — Weak. P/E of 43.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩35,079.08
-58.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩31,299.20
-62.7%
√(22.5 × EPS × BVPS)
EPS=1912, BVPS=22771.74 · outside Graham range (P/E 43.8, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
₩38,240.00
-54.4%
EPS × 20x (sector P/E)
EPS=1912, Sector P/E=20x
EV/EBITDA
₩18,415.44
-78.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=37.92B
Book Value (P/B)
₩17,566.77
-79.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22771.74, ROE=8.4%, g=3%, r=10%
Reverse DCF
₩83,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.7% | Historical: 0%
Margin of Safety
₩26,154.57
-68.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=34872.76, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.