Daewoong (003090) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Daewoong KRW 47,670, price KRW 15,890, upside +200.0%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Daewoong for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 11,338 KRW – 46,550 KRW · fair‑value band 33,369 KRW – 61,971 KRW · the 15,890 KRW price screens below the 47,670 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Daewoong in your weekly email
Every Wednesday you see whether Daewoong 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.
Daewoong Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of pharmaceuticals in South Korea. It is also involved in the real estate rental business; provision of lifestyle-related disease prevention research, business management, public affairs, and facility management services; and processing and sale of food products.
Show more
Daewoong Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of pharmaceuticals in South Korea. It is also involved in the real estate rental business; provision of lifestyle-related disease prevention research, business management, public affairs, and facility management services; and processing and sale of food products. The company was formerly known as Daewoong Pharmaceutical Co., Ltd. and changed its name to Daewoong Co., Ltd. in 2002. Daewoong Co., Ltd. was founded in 1945 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Daewoong (003090) currently trades at 15,890 KRW, while our model-based Fair Value estimate is 47,670 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 74,745 KRW per share, and 14 of the 14 models we run sit above the 15,890 KRW price.
Bear case: the Asset-Based group reads lowest at 18,754 KRW, and 0 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 33,369 KRW (bear) to 61,971 KRW (bull), the price of 15,890 KRW sits below 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 48/100 (below-average quality), in the Healthcare sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Daewoong reported revenue of 2.1T KRW in FY2025 versus 1.5T KRW in FY2021, a compound +8.2%/yr. Reported net income was 175B KRW in FY2025, compounding +22.1%/yr from FY2021.
Key figures
Market cap 650B KRW (≈ $478M) · P/S ratio 0.33 · Dividend yield 1.3% · Net margin 8.5% · Return on equity 14.6% · Return on assets (EBIT) 9.2% · Operating margin 9.7% · Revenue (TTM) 2.1T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −8% fair-value upside, at 200%, 003090 screens cheaper than that median.
Fair Value models
Bear 33,369 KRWFair Value 47,670 KRWBull 61,971 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+6.8%
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.
+6.8%
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.
+8.8%
Start year 2020 (pandemic). Over 10 years: +7.6% a year
Revenue growth 25 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.
+9.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. Basis: EBIT basis. 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.
≈ +22.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.8%
Dividend (yield on the price)1.3%
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.7% → 13%
⚠ Rate on operating basis: 2025 sits 74% above its own trend.
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.Drug Manufacturers - Specialty & Generic · 629 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)15% · Top 25%
Return on assets5% · Above median
Net margin (TTM)9% · Above median
Operating margin (TTM)10% · Above median
Growth and dividend
Revenue growth2% · Below median
Dividend yield (TTM)1.3% · Below median
Balance sheet
Debt / equity0.47× · Highest 25%
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic median · lower = cheaper
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.
Cite: Fair Value Calculator (2026). "Daewoong Fair Value". https://www.fairvalue-calculator.com/stock/003090
Frequently asked questions
Is Daewoong (003090) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 47,670 KRW versus a price of 15,890 KRW, about +200% upside (undervalued).
What is the fair value of 003090?
Our model-based fair value for Daewoong is 47,670 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 15,890 KRW.
What is the quality score of 003090?
Daewoong has a Quality Score of 48/100. 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 Daewoong (003090)?
Our model-based price target is the fair value of 47,670 KRW (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 33,369 KRW, optimistic scenario 61,971 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daewoong stock forecast for 2026?
Our models put fair value at 47,670 KRW, about +200% upside versus a price of 15,890 KRW (undervalued). Cautious scenario 33,369 KRW, optimistic scenario 61,971 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daewoong (003090)?
Daewoong reported trailing-twelve-month revenue of about 2.1T KRW (latest available figure, as of Sep 24, 2026).
Does Daewoong pay a dividend?
Daewoong currently shows a dividend yield of about 1.26% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Daewoong (003090)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daewoong it is 47,670 KRW per share (as of Sep 24, 2026), against a price of 15,890 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Daewoong stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 003090 trades below its calculated fair value: price 15,890 KRW, fair value 47,670 KRW, a gap of about +200% (undervalued). 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 003090?
No. The price is what the market pays today (15,890 KRW); the fair value is what the company's own numbers justify (47,670 KRW). For Daewoong the two are 31,780 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daewoong worth?
The market values Daewoong at about 650B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 15,890 KRW; our models calculate a fair value of 47,670 KRW per share.
What do the bullish and bearish scenarios say about 003090?
Our models span a range for Daewoong: cautious scenario 33,369 KRW, base 47,670 KRW, optimistic 61,971 KRW per share (as of Sep 24, 2026, price 15,890 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Daewoong (003090)?
Balance-sheet figures for Daewoong (as of Sep 24, 2026): return on equity 14.6%, debt of 0.47 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 003090 from its 52-week high?
Daewoong trades at 15,890 KRW, about 46% below its 52-week high of 29,350 KRW and 1% above the low of 15,710 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 47,670 KRW is for.
Which stocks are comparable to Daewoong?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Jiangsu Hengrui Pharmaceuticals Co, Sun Pharmaceutical Industries Limited, 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 Daewoong stock attractive at the current price?
The data as of Sep 24, 2026: price 15,890 KRW, calculated fair value 47,670 KRW (+200%), Quality Score 48/100, from 14 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 003090 calculated?
We run Daewoong through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 47,670 KRW, 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 14.0 % above its aggregate fair value. Daewoong currently trades 200 % below its own fair value, and the market average says nothing about that. 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 Daewoong (003090)?
The closing price on Sep 23, 2026 was 15,890 KRW. Our model-based fair value is 47,670 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daewoong right now?
The price is below even our cautious bear case (33,369 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (33,369 KRW to 61,971 KRW) leaves room in how you read the outcome.
Key figures of Daewoong
How large is the market capitalisation of Daewoong (003090)?
The market capitalisation of Daewoong is 650B KRW (≈ $478M). 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 Daewoong (003090)?
The price-to-sales ratio of Daewoong is 0.33 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Daewoong (003090)?
The dividend yield of Daewoong is 1.3%. 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 Daewoong (003090)?
The net margin of Daewoong is 8.5% (fiscal year 2025). 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 Daewoong (003090)?
The return on equity (ROE) of Daewoong is 14.6% (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 Daewoong (003090)?
On an EBIT basis the return on assets of Daewoong is 9.2% (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 Daewoong (003090)?
The operating margin of Daewoong is 9.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daewoong (003090)?
Revenue at Daewoong is growing +2.3% versus a year earlier (3y avg +6.8%). 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 Daewoong (003090)?
Earnings per share at Daewoong are growing +31.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Daewoong (003090) generate?
The free cash flow of Daewoong is −90.4B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Daewoong (003090) carry?
The net debt of Daewoong is 619B KRW (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Daewoong in the live analysis
One click puts Daewoong on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
