P&K Skin Research Center Co.,Ltd.
KOSDAQ
₩1,820.00
+0.00%
Delayed · cached 15 min
Fair value analysis
347740
P&K Skin Research Center Co.,Ltd.
₩1,820.00
Close used for this calculation
₩2,550.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Quality radar
Consensus fair value
₩2,550.33
Below FV▲ +40.1% against the close used
Model range ₩459.46 – ₩3,414.44
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₩459.46Fair value₩2,550.33Bull₩3,414.44
FairClose
52-week traded range
52W low ₩1,630.0052W high ₩3,090.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
P&K Skin Research Center Co.,Ltd. closed at ₩1,820.00, 28.6% below the consensus fair value of ₩2,550.33 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,414.44
+87.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,194.68
+75.5%
√(22.5 × EPS × BVPS)
EPS=162, BVPS=2800
P/E Fair Value
₩3,240.00
+78.0%
EPS × 20x (sector P/E)
EPS=162, Sector P/E=20x
EV/EBITDA
₩1,386.55
-23.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.94B
Dividend Discount (DDM)
₩459.46
-74.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.04, r=10%, g=2%
Book Value (P/B)
₩1,124.00
-38.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2800, ROE=5.8%, g=3%, r=10%
Reverse DCF
₩1,820.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 0%
Margin of Safety
₩2,462.28
+35.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3283.04, 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.