Yuyu Pharma, Inc.

000220 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩3,855.00
+0.00%
Delayed · cached 15 min

Fair value analysis

000220
Yuyu Pharma, Inc.
PharmaceuticalsPharmaceuticals
₩3,855.00
Close used for this calculation
₩8,200.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability13/25
Returns13/25
Balance Sheet19/25
Efficiency23/25
Growth14/25
Strong
Quality radar
68Prof.13/25Ret.13/25Eff.23/25B.Sht19/25Growth14/25

Consensus fair value

₩8,200.96
Below FV
▲ +112.7% against the close used
Model range ₩594.65 – ₩16,832.96
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₩594.65Fair value₩8,200.96Bull₩16,832.96
FairClose
52-week traded range
52W low ₩3,435.0052W high ₩4,740.00

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

Valuation summary

Trading below the consensus fair value

Yuyu Pharma, Inc. closed at ₩3,855.00, 53.0% below the consensus fair value of ₩8,200.96 drawn from 10 valuation models.

Financial DNA score 68/100 — Strong. P/E of 7.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩7,972.94
+106.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
₩9,528.78
+147.2%
√(22.5 × EPS × BVPS)
EPS=492, BVPS=8202.13
Graham Formula
₩16,832.96
+336.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.6%, FD=3.3%
P/E Fair Value
₩9,840.00
+155.3%
EPS × 20x (sector P/E)
EPS=492, Sector P/E=20x
Peter Lynch (PEG)
₩4,221.36
+9.5%
EPS × Growth% (PEG = 1 is fair)
EPS=492, g=8.6%
EV/EBITDA
₩8,497.82
+120.4%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=11.02B
Dividend Discount (DDM)
₩5,204.25
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=96.38, r=10%, g=8%
Book Value (P/B)
₩594.65
-84.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8202.13, ROE=6.3%, g=6%, r=10%
Reverse DCF
₩3,855.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 8.6%
Margin of Safety
₩8,282.75
+114.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11043.67, 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.