PANGRIM CO.,LTD
KOSPI
₩5,800.00
+1.05%
Delayed · cached 15 min
Fair value analysis
003610
PANGRIM CO.,LTD
₩5,800.00
Close used for this calculation
₩3,545.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₩3,545.07
Above FV▼ -38.9% against the close used
Model range ₩438.88 – ₩5,108.82
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₩438.88Fair value₩3,545.07Bull₩5,108.82
FairClose
52-week traded range
52W low ₩4,730.0052W high ₩6,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
PANGRIM CO.,LTD closed at ₩5,800.00, 63.6% above the consensus fair value of ₩3,545.07 drawn from 9 valuation models.
Financial DNA score 36/100 — Average. P/E of 27.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,776.69
-52.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.1%, r=10%, tg=3%, n=10yr
Graham Number
₩5,108.82
-11.9%
√(22.5 × EPS × BVPS)
EPS=208, BVPS=5576.92 · outside Graham range (P/E 27.9, P/B 1) — asset-light, treat as a rough floor
Graham Formula
₩3,527.68
-39.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.1%, FD=3.3%
P/E Fair Value
₩4,160.00
-28.3%
EPS × 20x (sector P/E)
EPS=208, Sector P/E=20x
Peter Lynch (PEG)
₩438.88
-92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=208, g=2.1%
Dividend Discount (DDM)
₩1,065.88
-81.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.36, r=10%, g=2.1%
Book Value (P/B)
₩581.59
-90.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5576.92, ROE=3.7%, g=3%, r=10%
Reverse DCF
₩5,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: 2.1%
Margin of Safety
₩2,919.97
-49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3893.3, 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.