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₩1,855.78Fair value₩3,497.19Bull₩5,600.00
FairClose
52-week traded range
52W low ₩3,045.0052W high ₩5,230.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Kukje Pharma Co., Ltd. closed at ₩3,305.00, 5.5% below the consensus fair value of ₩3,497.19 drawn from 7 valuation models.
Financial DNA score 40/100 — Average. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,038.79
-38.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,377.62
+62.7%
√(22.5 × EPS × BVPS)
EPS=280, BVPS=4590.28
P/E Fair Value
₩5,600.00
+69.4%
EPS × 20x (sector P/E)
EPS=280, Sector P/E=20x
EV/EBITDA
₩2,888.33
-12.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.18B
Book Value (P/B)
₩1,855.78
-43.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4590.28, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩3,305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: 0%
Margin of Safety
₩3,254.10
-1.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4338.8, 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.