EN DE

Cell Biotech Co (049960) Fair Value & Analysis

Healthcare · KR · Market cap 105B KRW

CB Cell Biotech Co 049960 · KQ
Price15,560 KRW
Fair Value19,433 KRW
Upside+24.9%
Quality67/100
Watch Cell Biotech Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 30.0% net margin
generates free cash flow
3.41% dividend yield
Ranks above peers (7/8)
Moderate moat 62/100
Evidence: High Range 13,994 KRW – 26,133 KRW Share as image

Fair value as of: Jul 20, 2026

From 23 valuation models · updated 20 days ago

Share price +3.3% over the past month.

A solid business, screening 25% undervalued on our models.

What matters now

  • Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (13,994 KRW to 26,133 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

18,110 KRW 9,031 KRW Fair Value 19,433 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 9,031 KRW – 18,110 KRW · fair‑value band 13,994 KRW – 26,133 KRW · the 15,560 KRW price screens below the 19,433 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cell Biotech Co (049960) currently trades at 15,560 KRW, while our model-based Fair Value estimate is 19,433 KRW, implying the stock looks roughly 24.9% undervalued today. The Quality Score stands at 67/100 (solid quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Cell Biotech Co generated revenue of 48.8B KRW at a net margin of 30.0%. Revenue declined 2.6% year over year. Fundamentals as of Jul 20, 2026

Our scenario range runs from 13,994 KRW (bear case) to 26,133 KRW (bull case); at 15,560 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -20% fair-value upside, at 25%, 049960 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income 14,086 KRW 15,015 KRW 16,680 KRW 76
Growth DCF 13,351 KRW 17,659 KRW 23,493 KRW 72
Growth-Adj P/E 16,064 KRW 22,949 KRW 29,834 KRW 68
All 23 models by family
DCF Models
FCF DCF 13,013 KRW 17,605 KRW 24,076 KRW 38
Owner Earnings 16,605 KRW 22,724 KRW 31,349 KRW 31
5Y Revenue Exit 11,700 KRW 16,242 KRW 21,772 KRW 39
5Y EBITDA Exit 14,849 KRW 21,792 KRW 29,485 KRW 41
5Y P/E Exit 18,151 KRW 27,613 KRW 36,975 KRW 38
10Y Revenue Exit 11,832 KRW 15,960 KRW 20,947 KRW 36
10Y EBITDA Exit 14,058 KRW 19,694 KRW 26,523 KRW 37
10Y P/E Exit 16,115 KRW 23,611 KRW 31,937 KRW 35
Earnings-Based
Graham-Dodd 8,919 KRW 19,749 KRW 25,204 KRW 54
PEG = 1.0 3,167 KRW 4,525 KRW 5,882 KRW 46
EPV 9,877 KRW 11,153 KRW 12,270 KRW 59
Multiples
P/E Multiple 21,641 KRW 28,854 KRW 36,068 KRW 63
P/S Multiple 16,722 KRW 22,296 KRW 27,870 KRW 58
P/B Multiple 16,722 KRW 22,296 KRW 27,870 KRW 55
EV/EBIT 15,290 KRW 19,647 KRW 24,003 KRW 53
EV/EBITDA 17,899 KRW 23,126 KRW 28,352 KRW 54
EV/Revenue 11,549 KRW 15,546 KRW 19,544 KRW 43
Asset-Based
NCAV (Graham) 8,526 KRW 11,424 KRW 17,051 KRW 50
Growth DCF
Growth DCF 13,351 KRW 17,659 KRW 23,493 KRW 72
Rev-Margin DCF 11,700 KRW 16,383 KRW 21,354 KRW 67
Economic Profit
Residual Income 14,086 KRW 15,015 KRW 16,680 KRW 76
ROIC Compounder 9,877 KRW 11,153 KRW 12,270 KRW 67
Growth Earnings
Growth-Adj P/E 16,064 KRW 22,949 KRW 29,834 KRW 68

Widest divergence: Growth Earnings (22,949 KRW) versus Earnings-Based (11,153 KRW). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 48.8B KRW
Revenue growth (YoY) -2.6%
Net margin 30.0%
Return on equity 1,185%
Free cash flow 7.9B KRW FY2025
Operating margin 14.1%
More key figures
Dividend yield 3.4%
EPS growth (YoY) +46.0%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 65 · Market factors (momentum, volatility) 55

Profitability 48
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cell Biotech Co., Ltd., a biotechnology company, develops and sells lactic acid bacteria in South Korea. It also offers probiotic products under the Nutra DUOLAC, LACTOClear, and LAB2PRO brands. The company also exports its products to approximately 40 countries, including the United States, Europe, Japan, and China. Cell Biotech Co., Ltd.

Full company description

Cell Biotech Co., Ltd., a biotechnology company, develops and sells lactic acid bacteria in South Korea. It also offers probiotic products under the Nutra DUOLAC, LACTOClear, and LAB2PRO brands. The company also exports its products to approximately 40 countries, including the United States, Europe, Japan, and China. Cell Biotech Co., Ltd. was founded in 1995 and is based in Gimpo-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cell Biotech Co reported revenue of 53.1B KRW in FY2025 versus 46.9B KRW in FY2021, a compound +3.2%/yr. Reported net income was 10.1B KRW in FY2025, compounding −0.6%/yr from FY2021.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
53.1B KRW
Latest YoY
+6.4%
Avg. growth/yr (3Y)
+1.7%
Avg. growth/yr (5Y)
+3.1%
Avg. growth/yr (14Y)
+6.1%
Revenue +3.2%/yr
FY21 46.9B KRW
FY22 50.5B KRW
FY23 53.8B KRW
FY24 49.9B KRW
FY25 53.1B KRW
Net income −0.6%/yr
FY21 10.4B KRW
FY22 8.3B KRW
FY23 6.3B KRW
FY24 15.1B KRW
FY25 10.1B KRW

Watch 049960: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Cell Biotech Co Fair Value". https://www.fairvalue-calculator.com/stock/049960

Peer Group

Health Care · 2228 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Biotechnology & Medical Research” was too small, so the broader sector is used.)

Quality Score 67 · Top 25%
Fair Value upside +25% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 14% · Above median
Revenue growth -3% · Below median
Dividend yield (TTM) 3.4% · Top 25%

Valuation Multiples vs Health Care median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 67 · sector 0
FUTURE 0 · sector 21
PAST 0 · sector 13
HEALTH 0 · sector 96
DIVIDEND 68 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology & Medical Research stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
MEDIPOST Co 078160 8,150 KRW 4,269 KRW -48%
Bioneer Corporation 064550 6,020 KRW 8,312 KRW +38%
Macrogen, Inc 038290 11,090 KRW 4,457 KRW -60%
Panagene Inc 046210 1,068 KRW 480.36 KRW -55%
Biotoxtech Co 086040 2,010 KRW 1,481 KRW -26%
Novartis AG NVSN 2,742 MXN 2,379 MXN -13%
Sanofi SNYN 770.00 MXN 1,251 MXN +63%
GSK plc GSKN 917.00 MXN 1,078 MXN +18%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%

Compare Cell Biotech Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cell Biotech Co (049960) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 19,433 KRW versus a price of 15,560 KRW, about +25% (undervalued).
What is the fair value of 049960?
Our model-based fair value for Cell Biotech Co is 19,433 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 15,560 KRW.
What is the quality score of 049960?
Cell Biotech Co 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 revenue of Cell Biotech Co (049960)?
Cell Biotech Co reported trailing-twelve-month revenue of about 48.8B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 049960?
The net profit margin of Cell Biotech Co is about 30.0%, meaning it keeps roughly 30.0% of revenue as net income. Based on the latest reported figures.
Does Cell Biotech Co pay a dividend?
Cell Biotech Co currently shows a dividend yield of about 3.41% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cell Biotech Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.