Boryung Corporation

003850 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩9,280.00
+4.15%
Delayed · cached 15 min

Fair value analysis

003850
Boryung Corporation
PharmaceuticalsPharmaceuticals
₩9,280.00
Close used for this calculation
₩17,183.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability15/25
Returns8/25
Balance Sheet18/25
Efficiency21/25
Growth17/25
Good
Quality radar
62Prof.15/25Ret.8/25Eff.21/25B.Sht18/25Growth17/25

Consensus fair value

₩17,183.16
Below FV
▲ +85.2% against the close used
Model range ₩4,016.34 – ₩33,622.29
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₩4,016.34Fair value₩17,183.16Bull₩33,622.29
FairClose
52-week traded range
52W low ₩7,570.0052W high ₩10,680.00

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

Valuation summary

Trading below the consensus fair value

Boryung Corporation closed at ₩9,280.00, 46.0% below the consensus fair value of ₩17,183.16 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩26,231.14
+182.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,114.09
+41.3%
√(22.5 × EPS × BVPS)
EPS=766, BVPS=9978.49
Graham Formula
₩33,622.29
+262.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.2%, FD=3.3%
P/E Fair Value
₩15,320.00
+65.1%
EPS × 20x (sector P/E)
EPS=766, Sector P/E=20x
Peter Lynch (PEG)
₩9,352.86
+0.8%
EPS × Growth% (PEG = 1 is fair)
EPS=766, g=12.2%
EV/EBITDA
₩12,482.96
+34.5%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=65.07B
Dividend Discount (DDM)
₩8,519.04
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=157.76, r=10%, g=8%
Book Value (P/B)
₩4,016.34
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9978.49, ROE=7.6%, g=6%, r=10%
Reverse DCF
₩9,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 12.2%
Margin of Safety
₩16,553.91
+78.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22071.88, 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.