Sam-A Pharm. Co. Ltd

009300 KRX Pharmaceuticals Pharmaceuticals
KOSDAQ
₩13,950.00
+0.36%
Delayed · cached 15 min

Fair value analysis

009300
Sam-A Pharm. Co. Ltd
PharmaceuticalsPharmaceuticals
₩13,950.00
Close used for this calculation
₩27,740.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability15/25
Returns11/25
Balance Sheet25/25
Efficiency25/25
Growth14/25
Strong
Quality radar
76Prof.15/25Ret.11/25Eff.25/25B.Sht25/25Growth14/25

Consensus fair value

₩27,740.70
Below FV
▲ +98.9% against the close used
Model range ₩8,586.00 – ₩46,922.67
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₩8,586.00Fair value₩27,740.70Bull₩46,922.67
FairClose
52-week traded range
52W low ₩12,130.0052W high ₩14,050.00

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

Valuation summary

Trading below the consensus fair value

Sam-A Pharm. Co. Ltd closed at ₩13,950.00, 49.7% below the consensus fair value of ₩27,740.70 drawn from 10 valuation models.

Financial DNA score 76/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩22,880.02
+64.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.1%, r=10%, tg=3%, n=10yr
Graham Number
₩42,407.77
+204.0%
√(22.5 × EPS × BVPS)
EPS=2120, BVPS=37702.7
Graham Formula
₩46,922.67
+236.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.1%, FD=3.3%
P/E Fair Value
₩42,400.00
+203.9%
EPS × 20x (sector P/E)
EPS=2120, Sector P/E=20x
Peter Lynch (PEG)
₩8,586.00
-38.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2120, g=4.1%
EV/EBITDA
₩21,629.84
+55.1%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=10.98B
Dividend Discount (DDM)
₩12,685.36
-9.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=725.4, r=10%, g=4.1%
Book Value (P/B)
₩10,265.27
-26.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37702.7, ROE=5.7%, g=4.1%, r=10%
Reverse DCF
₩13,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.3% | Historical: 4.1%
Margin of Safety
₩28,989.46
+107.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38652.62, 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.