Ilsung Pharm vs Merck KGaA: Fair Value & Quality
Both stocks run through our valuation models. Here is how Ilsung Pharm (003120) and Merck KGaA (MRK) compare, as of Sep 25, 2026.
Head-to-head numbers
Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.
betterweakerfor reference, not scored
Ilsung Pharm leads: 4 to 3 metric wins.
n/a = not meaningfully computable, for example with negative equity.
Quality in detail
The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.
What the models say
How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.
▲above the price, more than 15% above ●close to the price, 85% to 115% of the price ▼below the price, more than 15% below
| Model family | Ilsung PharmPrice KRW 21,950 | Merck KGaAPrice €134 |
|---|---|---|
| DCF Models | ●-12%close to the priceKRW 19,361 | ▼-20%below the price€107 |
| Earnings-Based | ▼-94%below the priceKRW 1,353 | ▼-60%below the price€53.25 |
| Dividend Discount | ▼-66%below the priceKRW 7,378 | ▼-70%below the price€40.71 |
| Multiples | ▼-86%below the priceKRW 3,174 | ●-12%close to the price€118 |
| Asset-Based | ▲+65%above the priceKRW 36,142 | ▼-67%below the price€44.06 |
| Growth DCF | ●-12%close to the priceKRW 19,274 | ▼-29%below the price€94.57 |
| Economic Profit | ▲+34%above the priceKRW 29,414 | ▼-50%below the price€66.44 |
| Growth Earnings | ▼-88%below the priceKRW 2,705 | ●-14%close to the price€115 |
| Minimum | ▼-94%below the priceKRW 1,353 | ▼-70%below the price€40.71 |
| Maximum | ▲+65%above the priceKRW 36,142 | ●-12%close to the price€118 |
| Median | ▼-39%below the priceKRW 13,326 | ▼-40%below the price€80.50 |
| Geometric mean | ▼-60%below the priceKRW 8,738 | ▼-45%below the price€73.75 |
Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.
Ilsung Pharm: 16 of 18 models see the stock below the current price.
Merck KGaA: 23 of 26 models see the stock below the current price.
Scenario ranges
From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.
Compare two other stocks
Tap a field and type again, ticker or company name.
Ranked within their sector
Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.
Ilsung Pharm · Health Care
Merck KGaA · Health Care
Bottom line
As of Sep 25, 2026, Fair Value Calculator sees Ilsung Pharm as the less overvalued of the two: Ilsung Pharm trades at KRW 21,950 versus a fair value of KRW 18,885 (-14%), while Merck KGaA trades at €134 versus €109 (-19%).
Merck KGaA has the higher quality score (62/100).
Open Ilsung Pharm live analysis →More comparisons
Popular match-ups from the same sectors, all with fair value and quality score.
See the undervalued quality stocks every month
Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.
A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.