WHANIN PHARM CO.,LTD

016580 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩10,300.00
-0.29%
Delayed · cached 15 min

Fair value analysis

016580
WHANIN PHARM CO.,LTD
PharmaceuticalsPharmaceuticals
₩10,300.00
Close used for this calculation
₩12,649.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability10/25
Returns9/25
Balance Sheet20/25
Efficiency18/25
Growth14/25
Good
Quality radar
57Prof.10/25Ret.9/25Eff.18/25B.Sht20/25Growth14/25

Consensus fair value

₩12,649.94
Below FV
▲ +22.8% against the close used
Model range ₩752.06 – ₩19,462.47
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₩752.06Fair value₩12,649.94Bull₩19,462.47
FairClose
52-week traded range
52W low ₩9,230.0052W high ₩11,930.00

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

Valuation summary

Trading below the consensus fair value

WHANIN PHARM CO.,LTD closed at ₩10,300.00, 18.6% below the consensus fair value of ₩12,649.94 drawn from 10 valuation models.

Financial DNA score 57/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩13,785.32
+33.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩19,462.47
+89.0%
√(22.5 × EPS × BVPS)
EPS=735.51, BVPS=22888.89
Graham Formula
₩8,335.78
-19.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩14,710.20
+42.8%
EPS × 20x (sector P/E)
EPS=735.51, Sector P/E=20x
Peter Lynch (PEG)
₩3,751.10
-63.6%
EPS × Growth% (PEG = 1 is fair)
EPS=735.51, g=5.1%
EV/EBITDA
₩11,492.26
+11.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=21.24B
Dividend Discount (DDM)
₩3,388.19
-67.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=265.74, r=10%, g=2%
Book Value (P/B)
₩752.06
-92.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22888.89, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩10,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: -5.1%
Margin of Safety
₩10,555.08
+2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14073.44, 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.