SAMJIN PHARMACEUTICAL CO.,LTD

005500 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩18,440.00
-0.59%
Delayed · cached 15 min

Fair value analysis

005500
SAMJIN PHARMACEUTICAL CO.,LTD
PharmaceuticalsPharmaceuticals
₩18,440.00
Close used for this calculation
₩25,337.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability6/25
Returns8/25
Balance Sheet16/25
Efficiency25/25
Growth13/25
Good
Quality radar
55Prof.6/25Ret.8/25Eff.25/25B.Sht16/25Growth13/25

Consensus fair value

₩25,337.29
Below FV
▲ +37.4% against the close used
Model range ₩7,100.32 – ₩34,560.00
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₩7,100.32Fair value₩25,337.29Bull₩34,560.00
FairClose
52-week traded range
52W low ₩17,010.0052W high ₩24,700.00

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

Valuation summary

Trading below the consensus fair value

SAMJIN PHARMACEUTICAL CO.,LTD closed at ₩18,440.00, 27.2% below the consensus fair value of ₩25,337.29 drawn from 8 valuation models.

Financial DNA score 55/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩32,387.10
+75.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩28,382.37
+53.9%
√(22.5 × EPS × BVPS)
EPS=1728, BVPS=20719.1
P/E Fair Value
₩34,560.00
+87.4%
EPS × 20x (sector P/E)
EPS=1728, Sector P/E=20x
EV/EBITDA
₩12,098.91
-34.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=23.18B
Dividend Discount (DDM)
₩7,100.32
-61.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=556.89, r=10%, g=2%
Book Value (P/B)
₩14,651.36
-20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20719.1, ROE=8%, g=3%, r=10%
Reverse DCF
₩18,440.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 0%
Margin of Safety
₩23,832.37
+29.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31776.49, 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.