THERAGEN ETEX CO.,LTD.

066700 KRX Pharmaceuticals Pharmaceuticals
KOSDAQ
₩2,125.00
+0.24%
Delayed · cached 15 min

Fair value analysis

066700
THERAGEN ETEX CO.,LTD.
PharmaceuticalsPharmaceuticals
₩2,125.00
Close used for this calculation
₩3,912.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability12/25
Returns11/25
Balance Sheet16/25
Efficiency18/25
Growth17/25
Good
Quality radar
57Prof.12/25Ret.11/25Eff.18/25B.Sht16/25Growth17/25

Consensus fair value

₩3,912.09
Below FV
▲ +84.1% against the close used
Model range ₩1,548.07 – ₩5,920.00
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₩1,548.07Fair value₩3,912.09Bull₩5,920.00
FairClose
52-week traded range
52W low ₩1,888.0052W high ₩2,265.00

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

Valuation summary

Trading below the consensus fair value

THERAGEN ETEX CO.,LTD. closed at ₩2,125.00, 45.7% below the consensus fair value of ₩3,912.09 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 7.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,965.56
+86.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,027.16
+136.6%
√(22.5 × EPS × BVPS)
EPS=296, BVPS=3794.64
Graham Formula
₩3,354.67
+57.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,920.00
+178.6%
EPS × 20x (sector P/E)
EPS=296, Sector P/E=20x
Peter Lynch (PEG)
₩5,846.00
+175.1%
EPS × Growth% (PEG = 1 is fair)
EPS=296, g=19.8%
EV/EBITDA
₩1,548.07
-27.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.21B
Book Value (P/B)
₩2,509.89
+18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3794.64, ROE=7.6%, g=3%, r=10%
Reverse DCF
₩2,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: -19.8%
Margin of Safety
₩3,425.14
+61.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4566.85, 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.