The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
AHNLAB,INC. closed at ₩59,300.00, 43.0% below the consensus fair value of ₩104,066.36 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩134,227.97
+126.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩73,016.45
+23.1%
√(22.5 × EPS × BVPS)
EPS=5714, BVPS=41468.53
Graham Formula
₩337,964.05
+469.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.9%, FD=3.3%
P/E Fair Value
₩114,280.00
+92.7%
EPS × 20x (sector P/E)
EPS=5714, Sector P/E=20x
Peter Lynch (PEG)
₩102,452.02
+72.8%
EPS × Growth% (PEG = 1 is fair)
EPS=5714, g=17.9%
EV/EBITDA
₩66,440.36
+12.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.28B
Dividend Discount (DDM)
₩70,448.40
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1304.6, r=10%, g=8%
Book Value (P/B)
₩88,431.64
+49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41468.53, ROE=14.5%, g=6%, r=10%
Reverse DCF
₩59,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 17.9%
Margin of Safety
₩123,654.09
+108.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=164872.12, 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.