MYUNGIN PHARM.CO., LTD

317450 KRX Pharmaceuticals Pharmaceuticals
KOSPI
₩44,100.00
+0.57%
Delayed · cached 15 min

Fair value analysis

317450
MYUNGIN PHARM.CO., LTD
PharmaceuticalsPharmaceuticals
₩44,100.00
Close used for this calculation
₩73,516.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability12/25
Returns16/25
Balance Sheet25/25
Efficiency23/25
Growth11/25
Strong
Quality radar
76Prof.12/25Ret.16/25Eff.23/25B.Sht25/25Growth11/25

Consensus fair value

₩73,516.24
Below FV
▲ +66.7% against the close used
Model range ₩11,695.32 – ₩111,555.00
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₩11,695.32Fair value₩73,516.24Bull₩111,555.00
FairClose
52-week traded range
52W low ₩39,800.0052W high ₩109,700.00

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

Valuation summary

Trading below the consensus fair value

MYUNGIN PHARM.CO., LTD closed at ₩44,100.00, 40.0% below the consensus fair value of ₩73,516.24 drawn from 8 valuation models.

Financial DNA score 76/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩66,140.93
+50.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩82,660.41
+87.4%
√(22.5 × EPS × BVPS)
EPS=5577.75, BVPS=54444.44
P/E Fair Value
₩111,555.00
+153.0%
EPS × 20x (sector P/E)
EPS=5577.75, Sector P/E=20x
EV/EBITDA
₩63,354.96
+43.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=92.5B
Dividend Discount (DDM)
₩11,695.32
-73.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=917.28, r=10%, g=2%
Book Value (P/B)
₩56,388.89
+27.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=54444.44, ROE=10.3%, g=3%, r=10%
Reverse DCF
₩44,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 0%
Margin of Safety
₩65,089.09
+47.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=86785.45, 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.