AMINOLOGICS CO.,LTD.
KOSDAQ
₩1,066.00
-0.84%
Delayed · cached 15 min
Fair value analysis
074430
AMINOLOGICS CO.,LTD.
₩1,066.00
Close used for this calculation
₩629.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Quality radar
Consensus fair value
₩629.99
Above FV▼ -40.9% against the close used
Model range ₩300.01 – ₩800.00
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₩300.01Fair value₩629.99Bull₩800.00
FairClose
52-week traded range
52W low ₩967.0052W high ₩1,227.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
AMINOLOGICS CO.,LTD. closed at ₩1,066.00, 69.2% above the consensus fair value of ₩629.99 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 26.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩749.70
-29.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩757.95
-28.9%
√(22.5 × EPS × BVPS)
EPS=40, BVPS=638.32 · outside Graham range (P/E 26.7, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩453.33
-57.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩800.00
-25.0%
EPS × 20x (sector P/E)
EPS=40, Sector P/E=20x
Peter Lynch (PEG)
₩398.80
-62.6%
EPS × Growth% (PEG = 1 is fair)
EPS=40, g=10%
EV/EBITDA
₩396.85
-62.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.59B
Book Value (P/B)
₩300.01
-71.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=638.32, ROE=6.3%, g=3%, r=10%
Reverse DCF
₩1,066.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: -10%
Margin of Safety
₩517.68
-51.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=690.25, 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.