EN DE

Celltrion Pharm, Inc (068760) Fair Value & Analysis

Healthcare · KR · Market cap 1.8T KRW

CP Celltrion Pharm, Inc 068760 · KQ
Price44,200 KRW
Fair Value22,076 KRW
Upside-50.1%
Quality65/100
Watch Celltrion Pharm, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.5% net margin
Low debt · generates free cash flow
0.49% dividend yield
Ranks above peers (8/10)
Narrow moat 43/100
Evidence: High Range 14,847 KRW – 27,787 KRW Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 28 days ago

Fair value updated Jul 12, 2026, revised from 22,259 KRW to 22,076 KRW (−0.8%) since Jul 6, 2026. Share price +8.3% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (27,787 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (14,847 KRW to 27,787 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

143,662 KRW 38,250 KRW Fair Value 22,076 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 38,250 KRW – 143,662 KRW · fair‑value band 14,847 KRW – 27,787 KRW · the 44,200 KRW price screens above the 22,076 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Celltrion Pharm, Inc (068760) currently trades at 44,200 KRW, while our model-based Fair Value estimate is 22,076 KRW, implying the stock looks roughly 50.1% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Celltrion Pharm, Inc generated revenue of 275B KRW at a net margin of 9.5%. Revenue grew 92.7% year over year. It earns a return on equity of 8.9%. Net debt stands at 92.1B KRW. Fundamentals as of Jul 12, 2026

Our scenario range runs from 14,847 KRW (bear case) to 27,787 KRW (bull case); at 44,200 KRW, the current price sits above 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 44% 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 -49% fair-value upside, at -50%, 068760 screens richer 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
Growth DCF 25,508 KRW 51,534 KRW 102,866 KRW 80
Rev-Margin DCF 16,864 KRW 30,218 KRW 49,905 KRW 74
ROIC Compounder 14,684 KRW 21,731 KRW 27,279 KRW 72
All 24 models by family
DCF Models
FCF DCF 26,549 KRW 45,698 KRW 101,052 KRW 38
Owner Earnings 17,112 KRW 38,027 KRW 83,364 KRW 31
5Y Revenue Exit 16,864 KRW 28,959 KRW 50,974 KRW 39
5Y EBITDA Exit 21,316 KRW 38,693 KRW 68,586 KRW 41
5Y P/E Exit 18,358 KRW 34,303 KRW 54,323 KRW 38
10Y Revenue Exit 19,129 KRW 34,698 KRW 53,805 KRW 36
10Y EBITDA Exit 22,808 KRW 43,175 KRW 79,220 KRW 37
10Y P/E Exit 20,687 KRW 37,542 KRW 65,293 KRW 35
Earnings-Based
Graham-Dodd 5,954 KRW 40,615 KRW 56,943 KRW 54
Lynch FV 11,933 KRW 17,048 KRW 22,162 KRW 50
PEG = 1.0 11,933 KRW 17,048 KRW 22,162 KRW 46
EPV 12,533 KRW 14,546 KRW 16,335 KRW 59
Multiples
P/E Multiple 14,447 KRW 19,263 KRW 24,079 KRW 63
P/S Multiple 11,164 KRW 14,885 KRW 18,606 KRW 58
P/B Multiple 11,164 KRW 14,885 KRW 18,606 KRW 55
EV/EBIT 17,286 KRW 22,672 KRW 28,059 KRW 53
EV/EBITDA 19,713 KRW 25,908 KRW 32,103 KRW 54
EV/Revenue 12,660 KRW 17,603 KRW 22,546 KRW 43
Asset-Based
NCAV (Graham) 4,925 KRW 6,600 KRW 9,850 KRW 50
Growth DCF
Growth DCF 25,508 KRW 51,534 KRW 102,866 KRW 80
Rev-Margin DCF 16,864 KRW 30,218 KRW 49,905 KRW 74
Economic Profit
Residual Income 8,539 KRW 9,370 KRW 13,855 KRW 61
ROIC Compounder 14,684 KRW 21,731 KRW 27,279 KRW 72
Growth Earnings
Growth-Adj P/E 16,802 KRW 24,003 KRW 31,203 KRW 68

Widest divergence: DCF Models (37,542 KRW) versus Asset-Based (6,600 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 275B KRW
Revenue growth (YoY) +92.7%
Net margin 9.5%
Return on equity 8.9%
Free cash flow 68.5B KRW FY2025
Operating margin 11.3%
More key figures
Dividend yield 0.5%
EPS growth (YoY) +226%
Net debt 92.1B KRW FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 64 · Market factors (momentum, volatility) 23

Profitability 42
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 69
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

Celltrion Pharm, Inc., a pharmaceutical company, develops and sells biosimilars and over-the-counter drugs in South Korea.

Full company description

Celltrion Pharm, Inc., a pharmaceutical company, develops and sells biosimilars and over-the-counter drugs in South Korea. The company offers hepatotonic, anti-inflammatory, antihistamine, respiratory apparatus, circulary system, digestive and stomachic, hormone/metabolic disease, antibiotic/antimycotic, nutrientia and tonic, immunology, oncology, and other drugs. It serves university hospitals and general pharmacies. Celltrion Pharm Inc. was founded in 1976 and is based in Cheongju-si, South Korea. Celltrion Pharm, Inc. (KOSDAQ:A068760) operates as a subsidiary of Celltrion, Inc.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Celltrion Pharm, Inc reported revenue of 536B KRW in FY2025 versus 399B KRW in FY2021, a compound +7.7%/yr. Reported net income was 38.8B KRW in FY2025, compounding +2.9%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
536B KRW
Latest YoY
+12.3%
Avg. growth/yr (3Y)
+11.6%
Avg. growth/yr (5Y)
+18.1%
Avg. growth/yr (14Y)
+19.1%
Revenue +7.7%/yr
FY21 399B KRW
FY22 386B KRW
FY23 389B KRW
FY24 478B KRW
FY25 536B KRW
Net income +2.9%/yr
FY21 34.6B KRW
FY22 26.0B KRW
FY23 21.3B KRW
FY24 22.0B KRW
FY25 38.8B KRW

068760 screens 50% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Celltrion Pharm, Inc Fair Value". https://www.fairvalue-calculator.com/stock/068760

Peer Group

Drug Manufacturers - Specialty & Generic · 626 stocks

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.

Quality Score 65 · Top 25%
Fair Value upside −50% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 93% · Top 25%
Dividend yield (TTM) 0.5% · Bottom 25%

Valuation Multiples vs Drug Manufacturers - Specialty & Generic 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 0 · sector 7
FUTURE 100 · sector 20
PAST 36 · sector 23
HEALTH 100 · sector 97
DIVIDEND 10 · sector 34

VALUE 0: the price sits above our fair-value range.

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Celltrion Pharm, Inc 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 Celltrion Pharm, Inc (068760) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 22,076 KRW versus a price of 44,200 KRW, about −50% (overvalued).
What is the fair value of 068760?
Our model-based fair value for Celltrion Pharm, Inc is 22,076 KRW (as of Jul 12, 2026), built from audited fundamentals. The current price is 44,200 KRW.
What is the quality score of 068760?
Celltrion Pharm, Inc has a Quality Score of 65/100. 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 Celltrion Pharm, Inc (068760)?
Celltrion Pharm, Inc reported trailing-twelve-month revenue of about 275B KRW (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 068760?
The net profit margin of Celltrion Pharm, Inc is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.
Does Celltrion Pharm, Inc pay a dividend?
Celltrion Pharm, Inc currently shows a dividend yield of about 0.46% relative to its recent price (as of Jul 12, 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 Celltrion Pharm, Inc 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.