NH NONGWOOBIO CO., LTD.

054050 KRX Agriculture Agriculture
KOSDAQ
₩7,010.00
-0.28%
Delayed · cached 15 min

Fair value analysis

054050
NH NONGWOOBIO CO., LTD.
AgricultureAgriculture
₩7,010.00
Close used for this calculation
₩14,062.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns11/25
Balance Sheet20/25
Efficiency25/25
Growth16/25
Strong
Quality radar
69Prof.13/25Ret.11/25Eff.25/25B.Sht20/25Growth16/25

Consensus fair value

₩14,062.12
Below FV
▲ +100.6% against the close used
Model range ₩7,558.48 – ₩28,843.85
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₩7,558.48Fair value₩14,062.12Bull₩28,843.85
FairClose
52-week traded range
52W low ₩6,600.0052W high ₩7,030.00

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

Valuation summary

Trading below the consensus fair value

NH NONGWOOBIO CO., LTD. closed at ₩7,010.00, 50.1% below the consensus fair value of ₩14,062.12 drawn from 10 valuation models.

Financial DNA score 69/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩15,215.86
+117.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,385.97
+148.0%
√(22.5 × EPS × BVPS)
EPS=766.58, BVPS=17525
Graham Formula
₩28,843.85
+311.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.9%, FD=3.3%
P/E Fair Value
₩15,331.60
+118.7%
EPS × 20x (sector P/E)
EPS=766.58, Sector P/E=20x
Peter Lynch (PEG)
₩7,558.48
+7.8%
EPS × Growth% (PEG = 1 is fair)
EPS=766.58, g=9.9%
EV/EBITDA
₩15,179.11
+116.5%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=17.77B
Dividend Discount (DDM)
₩11,356.20
+62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=210.3, r=10%, g=8%
Book Value (P/B)
₩7,763.57
+10.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17525, ROE=4.4%, g=6%, r=10%
Reverse DCF
₩7,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 9.9%
Margin of Safety
₩14,395.74
+105.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19194.32, 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.