AHNLAB,INC.

053800 KRX Technology Technology
KOSDAQ
₩59,300.00
+3.85%
Delayed · cached 15 min

Fair value analysis

053800
AHNLAB,INC.
TechnologyTechnology
₩59,300.00
Close used for this calculation
₩104,066.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability21/25
Returns9/25
Balance Sheet21/25
Efficiency23/25
Growth20/25
Strong
Quality radar
74Prof.21/25Ret.9/25Eff.23/25B.Sht21/25Growth20/25

Consensus fair value

₩104,066.36
Below FV
▲ +75.5% against the close used
Model range ₩66,440.36 – ₩337,964.05
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₩66,440.36Fair value₩104,066.36Bull₩337,964.05
FairClose
52-week traded range
52W low ₩52,000.0052W high ₩64,500.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.