Boditech Med Inc.

206640 KRX Pharmaceuticals Pharmaceuticals
KOSDAQ
₩9,600.00
+0.84%
Delayed · cached 15 min

Fair value analysis

206640
Boditech Med Inc.
PharmaceuticalsPharmaceuticals
₩9,600.00
Close used for this calculation
₩19,717.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns14/25
Balance Sheet15/25
Efficiency18/25
Growth14/25
Good
Quality radar
64Prof.17/25Ret.14/25Eff.18/25B.Sht15/25Growth14/25

Consensus fair value

₩19,717.29
Below FV
▲ +105.4% against the close used
Model range ₩11,406.74 – ₩48,178.56
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₩11,406.74Fair value₩19,717.29Bull₩48,178.56
FairClose
52-week traded range
52W low ₩9,520.0052W high ₩14,630.00

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

Valuation summary

Trading below the consensus fair value

Boditech Med Inc. closed at ₩9,600.00, 51.3% below the consensus fair value of ₩19,717.29 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩21,655.28
+125.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩16,272.12
+69.5%
√(22.5 × EPS × BVPS)
EPS=1091, BVPS=10786.52
Graham Formula
₩48,178.56
+401.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.3%, FD=3.3%
P/E Fair Value
₩21,820.00
+127.3%
EPS × 20x (sector P/E)
EPS=1091, Sector P/E=20x
Peter Lynch (PEG)
₩13,430.21
+39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1091, g=12.3%
EV/EBITDA
₩20,682.31
+115.4%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=28.94B
Book Value (P/B)
₩11,406.74
+18.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10786.52, ROE=10.2%, g=6%, r=10%
Reverse DCF
₩9,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 12.3%
Margin of Safety
₩20,236.12
+110.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26981.49, 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.