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₩633.89Fair value₩2,357.81Bull₩3,060.78
FairClose
52-week traded range
52W low ₩2,700.0052W high ₩3,365.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
CTC BIO, INC. closed at ₩3,100.00, 31.5% above the consensus fair value of ₩2,357.81 drawn from 7 valuation models.
Financial DNA score 29/100 — Weak. P/E of 22.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,849.94
-8.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,060.78
-1.3%
√(22.5 × EPS × BVPS)
EPS=137, BVPS=3039.22 · outside Graham range (P/E 22.6, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
₩2,740.00
-11.6%
EPS × 20x (sector P/E)
EPS=137, Sector P/E=20x
EV/EBITDA
₩1,521.79
-50.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.25B
Book Value (P/B)
₩633.89
-79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3039.22, ROE=4.5%, g=3%, r=10%
Reverse DCF
₩3,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 0%
Margin of Safety
₩2,162.68
-30.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2883.57, 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.