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.