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₩32,640.91Fair value₩92,552.59Bull₩170,499.57
FairClose
52-week traded range
52W low ₩64,100.0052W high ₩97,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Chong Kun Dang Pharmaceutical Corp. closed at ₩66,800.00, 27.8% below the consensus fair value of ₩92,552.59 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 11.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩101,838.93
+52.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
₩100,230.68
+50.0%
√(22.5 × EPS × BVPS)
EPS=5882, BVPS=75909.09
Graham Formula
₩170,499.57
+155.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.6%, FD=3.3%
P/E Fair Value
₩117,640.00
+76.1%
EPS × 20x (sector P/E)
EPS=5882, Sector P/E=20x
Peter Lynch (PEG)
₩38,938.84
-41.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5882, g=6.6%
EV/EBITDA
₩53,987.58
-19.2%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=80.57B
Book Value (P/B)
₩32,640.91
-51.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75909.09, ROE=7.7%, g=6%, r=10%
Reverse DCF
₩66,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 6.6%
Margin of Safety
₩91,914.22
+37.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=122552.3, 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.