DAEWOONG PHARMA

069620 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩111,900.00
-1.15%
Delayed · cached 15 min

Fair value analysis

069620
DAEWOONG PHARMA
PharmaceuticalsPharmaceuticals
₩111,900.00
Close used for this calculation
₩319,540.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability21/25
Returns19/25
Balance Sheet3/25
Efficiency22/25
Growth20/25
Strong
Quality radar
65Prof.21/25Ret.19/25Eff.22/25B.Sht3/25Growth20/25

Consensus fair value

₩319,540.33
Below FV
▲ +185.6% against the close used
Model range ₩182,981.26 – ₩1,100,756.00
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₩182,981.26Fair value₩319,540.33Bull₩1,100,756.00
FairClose
52-week traded range
52W low ₩107,300.0052W high ₩194,000.00

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

Valuation summary

Trading below the consensus fair value

DAEWOONG PHARMA closed at ₩111,900.00, 65.0% below the consensus fair value of ₩319,540.33 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩337,870.00
+201.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩182,981.26
+63.5%
√(22.5 × EPS × BVPS)
EPS=17022, BVPS=87421.88
Graham Formula
₩1,100,756.00
+883.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩340,440.00
+204.2%
EPS × 20x (sector P/E)
EPS=17022, Sector P/E=20x
Peter Lynch (PEG)
₩510,660.00
+356.4%
EPS × Growth% (PEG = 1 is fair)
EPS=17022, g=30%
EV/EBITDA
₩306,298.42
+173.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=196.78B
Book Value (P/B)
₩294,393.16
+163.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87421.88, ROE=19.5%, g=6%, r=10%
Reverse DCF
₩111,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.3% | Historical: 37.2%
Margin of Safety
₩367,883.86
+228.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=490511.82, 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.