APR Co., Ltd.

278470 KRX Chemicals Chemicals
KOSPI
₩372,000.00
+3.05%
Delayed · cached 15 min

Fair value analysis

278470
APR Co., Ltd.
ChemicalsChemicals
₩372,000.00
Close used for this calculation
₩176,813.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability23/25
Returns10/25
Balance Sheet18/25
Efficiency9/25
Growth15/25
Good
Quality radar
60Prof.23/25Ret.10/25Eff.9/25B.Sht18/25Growth15/25

Consensus fair value

₩176,813.74
Above FV
▼ -52.5% against the close used
Model range ₩45,619.18 – ₩341,496.00
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₩45,619.18Fair value₩176,813.74Bull₩341,496.00
FairClose
52-week traded range
52W low ₩211,000.0052W high ₩464,500.00

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

Valuation summary

Trading above the consensus fair value

APR Co., Ltd. closed at ₩372,000.00, 110.4% above the consensus fair value of ₩176,813.74 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 47.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩173,272.97
-53.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩45,619.18
-87.7%
√(22.5 × EPS × BVPS)
EPS=7765, BVPS=11911.62 · outside Graham range (P/E 47.9, P/B 31.2) — asset-light, treat as a rough floor
P/E Fair Value
₩155,300.00
-58.3%
EPS × 20x (sector P/E)
EPS=7765, Sector P/E=20x
Peter Lynch (PEG)
₩232,950.00
-37.4%
EPS × Growth% (PEG = 1 is fair)
EPS=7765, g=30%
EV/EBITDA
₩180,031.59
-51.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=373.09B
Dividend Discount (DDM)
₩341,496.00
-8.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6324, r=10%, g=8%
Reverse DCF
₩372,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.9% | Historical: 124.5%
Margin of Safety
₩93,548.04
-74.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=124730.72, 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.