EN DE

PharmaResearch Co (214450) Fair Value & Analysis

Healthcare · KR · Market cap 3.5T KRW

PC PharmaResearch Co 214450 · KQ
Price378,500 KRW
Fair Value308,302 KRW
Upside-18.6%
Quality78/100
Watch PharmaResearch Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 31.2% net margin
Low debt · generates free cash flow
1.10% dividend yield
Ranks above peers (9/10)
Wide moat 89/100
Evidence: High Range 230,750 KRW – 951,003 KRW Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 22 days ago

Share price +15.7% over the past month.

A strong business, but screening 19% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (230,750 KRW to 951,003 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)

708,934 KRW 54,109 KRW Fair Value 308,302 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 54,109 KRW – 708,934 KRW · fair‑value band 230,750 KRW – 951,003 KRW · the 378,500 KRW price screens above the 308,302 KRW fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PharmaResearch Co (214450) currently trades at 378,500 KRW, while our model-based Fair Value estimate is 308,302 KRW, implying the stock looks roughly 18.6% overvalued today. The Quality Score stands at 78/100 (high 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, PharmaResearch Co generated revenue of 565B KRW at a net margin of 31.2%. Revenue grew 25.0% year over year. It earns a return on equity of 27.3%. Net debt stands at 19.8B KRW. Fundamentals as of Jul 18, 2026

Our scenario range runs from 230,750 KRW (bear case) to 951,003 KRW (bull case); at 378,500 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 47% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -19%, 214450 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
Growth DCF 255,622 KRW 514,479 KRW 949,216 KRW 80
Residual Income 121,278 KRW 177,338 KRW 1,505,697 KRW 76
Rev-Margin DCF 188,447 KRW 314,024 KRW 577,669 KRW 74
All 26 models by family
DCF Models
FCF DCF 270,188 KRW 425,326 KRW 932,591 KRW 38
Owner Earnings 249,338 KRW 561,570 KRW 1,246,359 KRW 31
5Y Revenue Exit 172,825 KRW 276,452 KRW 492,481 KRW 39
5Y EBITDA Exit 262,841 KRW 458,534 KRW 842,578 KRW 41
5Y P/E Exit 285,690 KRW 628,312 KRW 1,097,147 KRW 38
10Y Revenue Exit 198,150 KRW 391,654 KRW 507,197 KRW 36
10Y EBITDA Exit 270,491 KRW 590,063 KRW 1,149,775 KRW 37
10Y P/E Exit 287,545 KRW 640,425 KRW 1,225,284 KRW 35
Earnings-Based
Graham-Dodd 108,071 KRW 753,674 KRW 1,057,668 KRW 54
Lynch FV 384,924 KRW 549,892 KRW 714,860 KRW 50
PEG = 1.0 384,924 KRW 549,892 KRW 714,860 KRW 46
EPV 202,585 KRW 235,359 KRW 264,492 KRW 59
Dividend Discount
Gordon GGM 10,859 KRW 23,706 KRW 39,887 KRW 70
DDM Multi-Stage 10,859 KRW 19,419 KRW 24,706 KRW 61
Multiples
P/E Multiple 262,232 KRW 349,642 KRW 437,053 KRW 63
P/S Multiple 135,496 KRW 180,662 KRW 225,827 KRW 58
P/B Multiple 202,634 KRW 270,178 KRW 337,723 KRW 55
EV/EBIT 279,969 KRW 367,670 KRW 455,370 KRW 53
EV/EBITDA 249,522 KRW 327,074 KRW 404,626 KRW 54
EV/Revenue 125,263 KRW 171,719 KRW 218,175 KRW 43
Asset-Based
NCAV (Graham) 33,174 KRW 44,453 KRW 66,348 KRW 50
Growth DCF
Growth DCF 255,622 KRW 514,479 KRW 949,216 KRW 80
Rev-Margin DCF 188,447 KRW 314,024 KRW 577,669 KRW 74
Economic Profit
Residual Income 121,278 KRW 177,338 KRW 1,505,697 KRW 76
ROIC Compounder 263,083 KRW 405,475 KRW 603,872 KRW 72
Growth Earnings
Growth-Adj P/E 512,079 KRW 731,541 KRW 951,003 KRW 68

Widest divergence: Growth Earnings (731,541 KRW) versus Dividend Discount (19,419 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 565B KRW
Revenue growth (YoY) +25.0%
Net margin 31.2%
Return on equity 27.3%
Free cash flow 147B KRW FY2025
Operating margin 39.4%
More key figures
Dividend yield 1.1%
EPS growth (YoY) +29.1%
Net debt 19.8B KRW FY2021

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 77 · Market factors (momentum, volatility) 30

Profitability 75
Margins and returns on capital today
Quality Growth 100
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 25
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 73
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

PharmaResearch Co., Ltd., together with its subsidiaries, operates as a biopharmaceutical company primarily in South Korea.

Full company description

PharmaResearch Co., Ltd., together with its subsidiaries, operates as a biopharmaceutical company primarily in South Korea. The company offers Re-An eye drops for protecting eyes from corneal damages with various causes; JBP PLAMON injection, a brown ampoule containing a pale yellow transparent liquid; ZADAXIN injection, an adjunctive therapy for influenza vaccination in immunocompromised elderly patients; PLACENTEX injection for the treatment and tissue restoration of wounds; CLEVIEL VOLUME to temporarily improve facial wrinkles in adults through the physical restoration; Rejuran HB plus which is used for temporary improvement of adult's crow's feet wrinkles; Rejuvenex injection, a tissue regeneration activator that regenerates connective tissues, including ligament, tendon, skin, etc.; and Rejuvenex cream, which treats the wound through rapid tissue regeneration. It also provides REJURAN, a medical device for face (especially eye, perioral area), neck, Décolleté, hands, etc; CLEVIEL prime plus and contour plus with lidocaine medical devices; D+CELL 350 TRA I; and REJURAN moisturizer for daily skin protection, as well as REJUVENEX SCULPT V; REJURAN concentrate for sensitive and aged skin; REJURAN healing eye gel and mask; REJURAN sunscreen that protects skin from UV rays; and REJURAN recover soothing mask. In addition, the company offers D+CELL 350 TRA concentrated rejuvenation cream, intensive repair serum, activating facial toner, high potency eye lift, moisture balancer, mask, hair, cream, and hydro products; REJURAN tone-up booster; REJURAN FORTE; and CONJURAN medical devices. Further, it offers functional foods; and engages in the development of software and consulting businesses. The company was formerly known as Pharma Research Products Co., Ltd. and changed its name to PharmaResearch Co., Ltd. in April 2021. PharmaResearch Co., Ltd. was founded in 1993 and is headquartered in Gangneung-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PharmaResearch Co reported revenue of 536B KRW in FY2025 versus 154B KRW in FY2021, a compound +36.6%/yr. Reported net income was 165B KRW in FY2025, compounding +37.1%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
536B KRW
Latest YoY
+53.2%
Avg. growth/yr (3Y)
+40.2%
Avg. growth/yr (5Y)
+37.6%
Avg. growth/yr (10Y)
+30.5%
Revenue +36.6%/yr
FY21 154B KRW
FY22 195B KRW
FY23 261B KRW
FY24 350B KRW
FY25 536B KRW
Net income +37.1%/yr
FY21 46.7B KRW
FY22 40.6B KRW
FY23 76.6B KRW
FY24 92.0B KRW
FY25 165B KRW

214450 screens 19% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

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). "PharmaResearch Co Fair Value". https://www.fairvalue-calculator.com/stock/214450

Peer Group

Biotechnology · 603 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 78 · Top 25%
Fair Value upside −19% · Above median
Return on equity (TTM) 27% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 39% · Top 25%
Revenue growth 25% · Top 25%
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Biotechnology 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 9 · sector 0
FUTURE 100 · sector 0
PAST 100 · sector 0
HEALTH 100 · sector 97
DIVIDEND 22 · sector 23

Insider activity: 40/100

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 stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare PharmaResearch 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 PharmaResearch Co (214450) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 308,302 KRW versus a price of 378,500 KRW, about −19% (overvalued).
What is the fair value of 214450?
Our model-based fair value for PharmaResearch Co is 308,302 KRW (as of Jul 18, 2026), built from audited fundamentals. The current price is 378,500 KRW.
What is the quality score of 214450?
PharmaResearch Co has a Quality Score of 78/100. 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 PharmaResearch Co (214450)?
PharmaResearch Co reported trailing-twelve-month revenue of about 565B KRW (latest available figure, as of Jul 18, 2026).
What is the net profit margin of 214450?
The net profit margin of PharmaResearch Co is about 31.2%, meaning it keeps roughly 31.2% of revenue as net income. Based on the latest reported figures.
Does PharmaResearch Co pay a dividend?
PharmaResearch Co currently shows a dividend yield of about 1.29% relative to its recent price (as of Jul 18, 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 PharmaResearch 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.