Amorepacific Corp. (New) (090430) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Amorepacific Corp. (New) stock KRW 84,814, price KRW 133,300, that is 36.4% below the price, quality 67 out of 100. Rating: strongly overvalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range 86,991 KRW – 274,374 KRW · fair‑value band 63,611 KRW – 106,018 KRW · the 133,300 KRW price screens above the 84,814 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Amorepacific Corp. (New) in your weekly email
Every Wednesday you see whether Amorepacific Corp. (New) is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Amorepacific Corporation researches, develops, manufactures, markets, sells, and trades cosmetics and beauty products worldwide.
Show moreShow less
It offers cosmetics under the Sulwhasoo, Laneige, Innisfree, AP Beauty, Hera, Primera, Iope, Mamonde, Hanyul, espoir, Etude, Odyssey, Be Ready, Holitual, Tata Harper, and Cosrx brands; medical beauty products under the Aestura brand; beauty devices under the maekON brand; and inner beauty products under the VitalBeautie brand.
The company also provides hair beauty products under the Ryo, Mise-en-Scène, Labo-H, Ayunche, Amos Professional, and Longtake brands; body care products under the Illiyoon, Hapy Bath, and Skin U brands; dental care products under the Median and Gentist brands; and tea products under the Osulloc brand.
In addition, it engages in the manufacture and sale of detergent, and organic and inorganic compounds; manufacture, processing, and trade of food and other products; product packaging and facility management; and equipment design and production. The company is headquartered in Seoul, South Korea.
Stock analysis
Amorepacific Corp. (New) (090430) currently trades at 133,300 KRW, while our model-based Fair Value estimate is 84,814 KRW, 36% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 112,757 KRW per share, and 3 of the 25 models we run sit above the 133,300 KRW price.
Bear case: the Dividend Discount group reads lowest at 20,999 KRW, and 22 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: 63,611 KRW (bear) to 106,018 KRW (bull), the price of 133,300 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Amorepacific Corp. (New) reported revenue of 4.3T KRW in FY2025 versus 4.9T KRW in FY2021, a compound −3.3%/yr. Reported net income was 236B KRW in FY2025, compounding +5.0%/yr from FY2021.
Key figures
Market cap 9.2T KRW (≈ $6.8B) Mid · P/E ratio 35.2 · P/S ratio 2.05 · EPS (TTM) 3,626 KRW · Dividend yield 0.9% · Net margin 6.4% · Return on equity 5.4% · Return on assets (EBIT) 3.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 19% below its 52-week high and 39% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at −36%, 090430 screens richer than that median.
Fair Value models
Bear63,611 KRWFair Value 84,814 KRWBull106,018 KRW
Price 133,300 KRW · Downside -36.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2,040 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+9.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.8%
Start year 2020 (pandemic). Over 10 years: −1.1% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ +47.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +46.1%
Dividend (yield on the price)0.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 7.5% / −8.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3% → 8%
2025 sits 55% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Revenue per share shrinking 3.9%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 2810 per share, median 6744 in 2016 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Little optimism in the price
The price assumes more growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +3.2% a year for the price and +6.7% for the forecasts.
Compare Amorepacific Corp. (New) with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Household & Personal Products · 230 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside−36.4% · Below median
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets3.4% · Below median
Net margin (12 months)6.4% · Above median
Operating margin (12 months)10.0% · Above median
Growth and dividend
Revenue growth (quarter YoY)17.0% · Top 25%
Dividend yield (12 months)0.9% · Bottom 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
P/E (12 months)35.2× · Priciest 25%
P/B1.69× · Pricier than median
P/S (12 months)2.05× · Pricier than median
Price / free cash flow (fiscal year)18.7× · Pricier than median
EV/EBITDA13.5× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)85· sector 20
PAST (return on equity)22· sector 31
HEALTH (low debt)100· sector 98
DIVIDEND (yield)19· sector 53
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Amorepacific Corp. (New) (090430) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 84,814 KRW versus a price of 133,300 KRW, about 36% lower (overvalued).
What is the fair value of 090430?
Our model-based fair value for Amorepacific Corp. (New) is 84,814 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 133,300 KRW.
What is the quality score of 090430?
Amorepacific Corp. (New) has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Amorepacific Corp. (New) (090430)?
Our model-based price target is the fair value of 84,814 KRW (as of Nov 5, 2026) from 25 valuation models. Cautious scenario 63,611 KRW, optimistic scenario 106,018 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Amorepacific Corp. (New) stock forecast for 2026?
Our models put fair value at 84,814 KRW, about 36% lower versus a price of 133,300 KRW (overvalued). Cautious scenario 63,611 KRW, optimistic scenario 106,018 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Amorepacific Corp. (New) (090430)?
Amorepacific Corp. (New) reported trailing-twelve-month revenue of about 4.5T KRW (latest available figure, as of Nov 5, 2026).
Does Amorepacific Corp. (New) pay a dividend?
Amorepacific Corp. (New) currently shows a dividend yield of 0.93% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Amorepacific Corp. (New) (090430) and when is the ex-dividend date?
Amorepacific Corp. (New) pays a dividend of 1,240 KRW per share a year, a dividend yield of 0.9%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 34.2% of earnings. Free cash flow covers the dividend 6.81 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Amorepacific Corp. (New) (090430)?
For today's price to be fair in a discounted-cash-flow model, Amorepacific Corp. (New) would have to grow free cash flow by +5.3 % per year for five years (discount rate 10.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.8 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 090430 use?
Our models discount Amorepacific Corp. (New) at 10.0 %: a base by market capitalisation (mid), damped by beta 0.93, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Amorepacific Corp. (New) that is +5.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.0 %) and the same formula as our fair value.
How much growth has Amorepacific Corp. (New) (090430) delivered so far?
Over the past 5 years revenue at Amorepacific Corp. (New) grew -0.8 % a year. The price currently implies free-cash-flow growth of +5.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Amorepacific Corp. (New) (090430) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Amorepacific Corp. (New) (+5.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Amorepacific Corp. (New) (090430)?
The free-cash-flow yield on the price is 6.33 %: that much free cash flow Amorepacific Corp. (New) produces per unit of market value. When it exceeds the discount rate of our models (10.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Amorepacific Corp. (New) (090430)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Amorepacific Corp. (New) it is 84,814 KRW per share (as of Nov 5, 2026), against a price of 133,300 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Amorepacific Corp. (New) stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 090430 trades above its calculated fair value: price 133,300 KRW, fair value 84,814 KRW, a gap of about −36% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 090430?
No. The price is what the market pays today (133,300 KRW); the fair value is what the company's own numbers justify (84,814 KRW). For Amorepacific Corp. (New) the two are 48,486 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Amorepacific Corp. (New) worth?
The market values Amorepacific Corp. (New) at about 9.2T KRW (market capitalisation, as of Nov 5, 2026). Per share that is 133,300 KRW; our models calculate a fair value of 84,814 KRW per share.
What do the bullish and bearish scenarios say about 090430?
Our models span a range for Amorepacific Corp. (New): cautious scenario 63,611 KRW, base 84,814 KRW, optimistic 106,018 KRW per share (as of Nov 5, 2026, price 133,300 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 090430?
Amorepacific Corp. (New) trades at a price-to-earnings ratio of 35.2 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 84,814 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 46.8. Other multiples: P/B 1.7, P/S 2.1, EV/EBITDA 13.5.
How solid is the balance sheet of Amorepacific Corp. (New) (090430)?
Balance-sheet figures for Amorepacific Corp. (New) (as of Nov 5, 2026): return on equity 5.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 090430 from its 52-week high?
Amorepacific Corp. (New) trades at 133,300 KRW, about 19% below its 52-week high of 163,682 KRW and 39% above the low of 96,200 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 84,814 KRW is for.
Which stocks are comparable to Amorepacific Corp. (New)?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Amorepacific Corp. (New) stock attractive at the current price?
The data as of Nov 5, 2026: price 133,300 KRW, calculated fair value 84,814 KRW (−36%), Quality Score 67/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 090430 calculated?
We run Amorepacific Corp. (New) through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 84,814 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Amorepacific Corp. (New) itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Amorepacific Corp. (New) (090430)?
The closing price on Nov 6, 2026 was 133,300 KRW. Our model-based fair value is 84,814 KRW, about 36% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Amorepacific Corp. (New) right now?
The price sits above even our optimistic bull case (106,018 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Amorepacific Corp. (New)
How large is the market capitalisation of Amorepacific Corp. (New) (090430)?
The market capitalisation of Amorepacific Corp. (New) is 9.2T KRW (≈ $6.8B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Amorepacific Corp. (New) (090430)?
The price-to-sales ratio of Amorepacific Corp. (New) is 2.05 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Amorepacific Corp. (New) (090430)?
Earnings per share at Amorepacific Corp. (New) are 3,626 KRW (price ÷ EPS = P/E 35.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Amorepacific Corp. (New) (090430)?
The dividend yield of Amorepacific Corp. (New) is 0.9% (payout 34.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Amorepacific Corp. (New) (090430)?
The net margin of Amorepacific Corp. (New) is 6.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Amorepacific Corp. (New) (090430)?
The return on equity (ROE) of Amorepacific Corp. (New) is 5.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Amorepacific Corp. (New) (090430)?
On an EBIT basis the return on assets of Amorepacific Corp. (New) is 3.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Amorepacific Corp. (New) (090430)?
The operating margin of Amorepacific Corp. (New) is 10.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Amorepacific Corp. (New) (090430)?
Revenue at Amorepacific Corp. (New) is growing +17.0% versus a year earlier (3y avg +0.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Amorepacific Corp. (New) (090430)?
Earnings per share at Amorepacific Corp. (New) are growing +147% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Amorepacific Corp. (New) in the live analysis
One click puts Amorepacific Corp. (New) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026