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₩84.46Fair value₩13,229.56Bull₩21,202.67
FairClose
52-week traded range
52W low ₩5,270.0052W high ₩11,080.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
KWANGDONG PHARMACEUTICAL CO.,LTD closed at ₩6,340.00, 52.1% below the consensus fair value of ₩13,229.56 drawn from 10 valuation models.
Financial DNA score 41/100 — Average. P/E of 15.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩21,202.67
+234.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩11,201.85
+76.7%
√(22.5 × EPS × BVPS)
EPS=422.23, BVPS=13208.33
Graham Formula
₩4,785.27
-24.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩8,444.60
+33.2%
EPS × 20x (sector P/E)
EPS=422.23, Sector P/E=20x
Peter Lynch (PEG)
₩422.23
-93.3%
EPS × Growth% (PEG = 1 is fair)
EPS=422.23, g=1%
EV/EBITDA
₩84.46
-98.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=31.05B
Dividend Discount (DDM)
₩889.19
-86.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.74, r=10%, g=2%
Book Value (P/B)
₩377.38
-94.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13208.33, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩6,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: -1%
Margin of Safety
₩8,556.45
+35.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11408.6, 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.