DONGWHA PHARM.CO.,LTD

000020 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩5,170.00
+0.58%
Delayed · cached 15 min

Fair value analysis

000020
DONGWHA PHARM.CO.,LTD
PharmaceuticalsPharmaceuticals
₩5,170.00
Close used for this calculation
₩5,951.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability10/25
Returns12/25
Balance Sheet4/25
Efficiency14/25
Growth14/25
Average
Quality radar
40Prof.10/25Ret.12/25Eff.14/25B.Sht4/25Growth14/25

Consensus fair value

₩5,951.72
Below FV
▲ +15.1% against the close used
Model range ₩685.54 – ₩9,788.52
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₩685.54Fair value₩5,951.72Bull₩9,788.52
FairClose
52-week traded range
52W low ₩4,550.0052W high ₩6,670.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

DONGWHA PHARM.CO.,LTD closed at ₩5,170.00, 13.1% below the consensus fair value of ₩5,951.72 drawn from 10 valuation models.

Financial DNA score 40/100 — Average. P/E of 16.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,866.41
+13.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,788.52
+89.3%
√(22.5 × EPS × BVPS)
EPS=313, BVPS=13605.26
Graham Formula
₩3,547.33
-31.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,260.00
+21.1%
EPS × 20x (sector P/E)
EPS=313, Sector P/E=20x
Peter Lynch (PEG)
₩4,331.92
-16.2%
EPS × Growth% (PEG = 1 is fair)
EPS=313, g=13.8%
EV/EBITDA
₩6,689.12
+29.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.43B
Dividend Discount (DDM)
₩685.54
-86.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.77, r=10%, g=2%
Book Value (P/B)
₩3,115.61
-39.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13605.26, ROE=2.3%, g=3%, r=10%
Reverse DCF
₩5,170.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: -13.8%
Margin of Safety
₩4,774.17
-7.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6365.57, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.