EN DE

GC Cell Corporation (144510) Fair Value & Analysis

Healthcare · KR · Market cap 194B KRW

GC GC Cell Corporation 144510 · KQ
Price15,350 KRW
Fair Value3,167 KRW
Upside-79.4%
Quality42/100
Watch GC Cell Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -1.2% net margin
Low debt · generates free cash flow
Trails peers (2/9)
Narrow moat 6/100
Evidence: Medium Range 1,889 KRW – 4,944 KRW Share as image

Fair value as of: Jul 22, 2026

From 12 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 3,256 KRW to 3,167 KRW (−2.8%) since Jul 7, 2026. Share price +9.1% over the past month.

Below-average quality, and screening another 79% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4,944 KRW). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (1,889 KRW to 4,944 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

122,733 KRW 12,710 KRW Fair Value 3,167 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 12,710 KRW – 122,733 KRW · fair‑value band 1,889 KRW – 4,944 KRW · the 15,350 KRW price screens above the 3,167 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

GC Cell Corporation (144510) currently trades at 15,350 KRW, while our model-based Fair Value estimate is 3,167 KRW, implying the stock looks roughly 79.4% overvalued today. The Quality Score stands at 42/100 (below-average 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: medium).

Over the trailing twelve months, GC Cell Corporation generated revenue of 53.5B KRW at a net margin of -1.2%. Revenue declined 5.5% year over year. It earns a return on equity of -1.3%. Net debt stands at 50.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,889 KRW (bear case) to 4,944 KRW (bull case); at 15,350 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 46% below its 52-week high, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -48% fair-value upside, at -79%, 144510 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (768.61 KRW to 8,310 KRW). Read the values as a conservative anchor, not as a price target.
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
Highest evidence
Growth DCF 2,447 KRW 4,278 KRW 7,421 KRW 80
Rev-Margin DCF 1,967 KRW 3,303 KRW 5,056 KRW 74
Gordon GGM 917.64 KRW 1,908 KRW 3,027 KRW 70
All 12 models by family
DCF Models
FCF DCF 2,473 KRW 4,492 KRW 8,069 KRW 38
5Y Revenue Exit 1,967 KRW 3,333 KRW 5,188 KRW 39
5Y EBITDA Exit 1,169 KRW 1,665 KRW 2,244 KRW 41
10Y Revenue Exit 2,060 KRW 3,425 KRW 5,525 KRW 36
10Y EBITDA Exit 1,584 KRW 2,193 KRW 3,028 KRW 37
Dividend Discount
Gordon GGM 917.64 KRW 1,908 KRW 3,027 KRW 70
DDM Multi-Stage 917.64 KRW 1,609 KRW 2,002 KRW 61
Multiples
EV/EBITDA 600.78 KRW 768.61 KRW 936.45 KRW 54
EV/Revenue 1,743 KRW 2,449 KRW 3,154 KRW 43
Asset-Based
NCAV (Graham) 6,202 KRW 8,310 KRW 12,404 KRW 50
Growth DCF
Growth DCF 2,447 KRW 4,278 KRW 7,421 KRW 80
Rev-Margin DCF 1,967 KRW 3,303 KRW 5,056 KRW 74

Widest divergence: Asset-Based (8,310 KRW) versus Multiples (768.61 KRW). Highest evidence: Growth DCF (80).

Notify me when 144510 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 53.5B KRW
Revenue growth (YoY) -5.5%
Net margin -1.2%
Return on equity -1.3%
Free cash flow 2.7B KRW FY2025
Operating margin -13.7%
More key figures
EPS growth (YoY) -47.7%
Net debt 50.1B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 41 · Market factors (momentum, volatility) 7

Profitability 10
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 11
Calm price path (market factor)
Momentum 2
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
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

GC Cell Corporation develops cell therapy products. It also provides cell banking, sample inspection, clinical trial, and bio logistics services. Its main product is Immuncell-LC. GC Cell Corporation has strategic agreement with Lukas Biomedical Co., Ltd. to develop Cell therapy.

Full company description

GC Cell Corporation develops cell therapy products. It also provides cell banking, sample inspection, clinical trial, and bio logistics services. Its main product is Immuncell-LC. GC Cell Corporation has strategic agreement with Lukas Biomedical Co., Ltd. to develop Cell therapy. The company was formerly known as Green Cross Lab Cell Corporation and changed its name to GC Cell Corporation in November 2021. GC Cell Corporation was founded in 2011 and is based in Yongin-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GC Cell Corporation reported revenue of 166B KRW in FY2025 versus 168B KRW in FY2021, a compound −0.4%/yr. Reported net income was −273B KRW in FY2025.

Growth Quality 56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
166B KRW
Latest YoY
−5.1%
Avg. growth/yr (3Y) 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.
−11.2%
Avg. growth/yr (5Y) 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.
+14.1%
Avg. growth/yr (10Y) 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.
+17.0%
Revenue −0.4%/yr
FY21 168B KRW
FY22 236B KRW
FY23 188B KRW
FY24 174B KRW
FY25 166B KRW
Net income
FY21 31.4B KRW
FY22 24.4B KRW
FY23 −174M KRW
FY24 −73.9B KRW
FY25 −273B KRW

144510 screens 79% overvalued. Compare with Thermo Fisher Scientific Inc →

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). "GC Cell Corporation Fair Value". https://www.fairvalue-calculator.com/stock/144510

Peer Group

Diagnostics & Research · 135 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 42 · Below median
Fair Value upside −79% · Bottom 25%
Return on assets -2% · Below median
Net margin (TTM) -1% · Below median
Operating margin (TTM) -14% · Bottom 25%
Revenue growth -6% · Below median

Valuation Multiples vs Diagnostics & Research 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 0
FUTURE 0 · sector 25
PAST 0 · sector 11
HEALTH 100 · sector 96
DIVIDEND 0 · sector 21

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 Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
Danaher Corporation DHR $199.66 $103.88 -48%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%

Compare GC Cell Corporation 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 GC Cell Corporation (144510) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,167 KRW versus a price of 15,350 KRW, about −79% (overvalued).
What is the fair value of 144510?
Our model-based fair value for GC Cell Corporation is 3,167 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 15,350 KRW.
What is the quality score of 144510?
GC Cell Corporation has a Quality Score of 42/100. 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 GC Cell Corporation (144510)?
GC Cell Corporation reported trailing-twelve-month revenue of about 53.5B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 144510?
The net profit margin of GC Cell Corporation is about -1.2%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 GC Cell Corporation 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.