CHONGKUNDANG HOLDINGS CORP.

001630 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩38,850.00
-0.38%
Delayed · cached 15 min

Fair value analysis

001630
CHONGKUNDANG HOLDINGS CORP.
PharmaceuticalsPharmaceuticals
₩38,850.00
Close used for this calculation
₩62,628.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability10/25
Returns15/25
Balance Sheet10/25
Efficiency23/25
Growth14/25
Good
Quality radar
58Prof.10/25Ret.15/25Eff.23/25B.Sht10/25Growth14/25

Consensus fair value

₩62,628.29
Below FV
▲ +61.2% against the close used
Model range ₩7,310.57 – ₩169,860.00
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₩7,310.57Fair value₩62,628.29Bull₩169,860.00
FairClose
52-week traded range
52W low ₩36,700.0052W high ₩53,700.00

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

Valuation summary

Trading below the consensus fair value

CHONGKUNDANG HOLDINGS CORP. closed at ₩38,850.00, 38.0% below the consensus fair value of ₩62,628.29 drawn from 10 valuation models.

Financial DNA score 58/100 — Good. P/E of 4.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩59,196.47
+52.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩159,999.39
+311.8%
√(22.5 × EPS × BVPS)
EPS=8493, BVPS=133965.52
Graham Formula
₩96,254.00
+147.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩169,860.00
+337.2%
EPS × 20x (sector P/E)
EPS=8493, Sector P/E=20x
Peter Lynch (PEG)
₩51,977.16
+33.8%
EPS × Growth% (PEG = 1 is fair)
EPS=8493, g=6.1%
EV/EBITDA
₩7,310.57
-81.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=58.28B
Dividend Discount (DDM)
₩12,878.78
-66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1010.1, r=10%, g=2%
Book Value (P/B)
₩64,112.07
+65.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133965.52, ROE=6.4%, g=3%, r=10%
Reverse DCF
₩38,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -6.1%
Margin of Safety
₩90,995.60
+134.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=121327.47, 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.