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₩1,626.09Fair value₩31,293.28Bull₩40,694.52
FairClose
52-week traded range
52W low ₩20,450.0052W high ₩35,050.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AMOREPACIFIC Holdings Corp. closed at ₩25,800.00, 17.6% below the consensus fair value of ₩31,293.28 drawn from 10 valuation models.
Financial DNA score 53/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩38,526.50
+49.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩40,694.52
+57.7%
√(22.5 × EPS × BVPS)
EPS=1626.09, BVPS=45263.16
Graham Formula
₩22,765.26
-11.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩32,521.80
+26.1%
EPS × 20x (sector P/E)
EPS=1626.09, Sector P/E=20x
Peter Lynch (PEG)
₩1,626.09
-93.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1626.09, g=1%
EV/EBITDA
₩20,080.11
-22.2%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=368B
Dividend Discount (DDM)
₩4,605.30
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=361.2, r=10%, g=2%
Book Value (P/B)
₩3,621.05
-86.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45263.16, ROE=3.6%, g=3%, r=10%
Reverse DCF
₩25,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 1%
Margin of Safety
₩25,220.27
-2.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33627.02, 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.