AMOREPACIFIC CORP.

090430 KRX Chemicals Chemicals
KOSPI
₩140,500.00
+1.44%
Delayed · cached 15 min

Fair value analysis

090430
AMOREPACIFIC CORP.
ChemicalsChemicals
₩140,500.00
Close used for this calculation
₩83,232.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability11/25
Returns2/25
Balance Sheet21/25
Efficiency4/25
Growth1/25
Average
Quality radar
38Prof.11/25Ret.2/25Eff.4/25B.Sht21/25Growth1/25

Consensus fair value

₩83,232.19
Above FV
▼ -40.8% against the close used
Model range ₩6,775.73 – ₩110,268.60
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₩6,775.73Fair value₩83,232.19Bull₩110,268.60
FairClose
52-week traded range
52W low ₩96,200.0052W high ₩165,100.00

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

Valuation summary

Trading above the consensus fair value

AMOREPACIFIC CORP. closed at ₩140,500.00, 68.8% above the consensus fair value of ₩83,232.19 drawn from 9 valuation models.

Financial DNA score 38/100 — Average. P/E of 34.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩110,268.60
-21.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
₩91,889.15
-34.6%
√(22.5 × EPS × BVPS)
EPS=4033.17, BVPS=93046.36 · outside Graham range (P/E 34.8, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩63,777.86
-54.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.7%, FD=3.3%
P/E Fair Value
₩80,663.40
-42.6%
EPS × 20x (sector P/E)
EPS=4033.17, Sector P/E=20x
Peter Lynch (PEG)
₩6,775.73
-95.2%
EPS × Growth% (PEG = 1 is fair)
EPS=4033.17, g=1.7%
EV/EBITDA
₩55,187.13
-60.7%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=335.83B
Book Value (P/B)
₩17,678.81
-87.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93046.36, ROE=4.3%, g=3%, r=10%
Reverse DCF
₩140,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 1.7%
Margin of Safety
₩64,987.31
-53.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86649.75, 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.