EN DE

Caregen Co (214370) Fair Value & Analysis

Healthcare · KR · Market cap 3.1T KRW

CC Caregen Co 214370 · KQ
Price61,900 KRW
Fair Value7,277 KRW
Upside-88.2%
Quality72/100
Watch Caregen Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 39.6% net margin
generates free cash flow
2.05% dividend yield
Ranks above peers (6/8)
Wide moat 82/100
Evidence: High Range 5,177 KRW – 9,052 KRW Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated yesterday

Share price −1.3% over the past month.

A solid business, but screening 88% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (9,052 KRW). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

149,635 KRW 9,606 KRW Fair Value 7,277 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 9,606 KRW – 149,635 KRW · fair‑value band 5,177 KRW – 9,052 KRW · the 61,900 KRW price screens above the 7,277 KRW fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Caregen Co (214370) currently trades at 61,900 KRW, while our model-based Fair Value estimate is 7,277 KRW, implying the stock looks roughly 88.2% overvalued today. The Quality Score stands at 72/100 (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, Caregen Co generated revenue of 65.0B KRW at a net margin of 39.6%. Revenue grew 34.2% year over year. Fundamentals as of Aug 13, 2026

Our scenario range runs from 5,177 KRW (bear case) to 9,052 KRW (bull case); at 61,900 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 60% below its 52-week high and 110% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -11% fair-value upside, at -88%, 214370 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 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
Residual Income 3,857 KRW 4,256 KRW 5,895 KRW 76
Growth DCF 3,449 KRW 4,899 KRW 6,998 KRW 72
Gordon GGM 6,127 KRW 11,549 KRW 19,344 KRW 70
All 25 models by family
DCF Models
FCF DCF 3,348 KRW 4,905 KRW 7,262 KRW 38
Owner Earnings 4,860 KRW 7,161 KRW 10,643 KRW 31
5Y Revenue Exit 3,202 KRW 4,822 KRW 6,825 KRW 39
5Y EBITDA Exit 4,411 KRW 6,987 KRW 9,889 KRW 41
5Y P/E Exit 5,170 KRW 8,347 KRW 11,546 KRW 38
10Y Revenue Exit 3,131 KRW 4,616 KRW 6,473 KRW 36
10Y EBITDA Exit 4,001 KRW 6,119 KRW 8,772 KRW 37
10Y P/E Exit 4,488 KRW 7,063 KRW 10,016 KRW 35
Earnings-Based
Graham-Dodd 2,797 KRW 6,836 KRW 8,844 KRW 54
PEG = 1.0 1,224 KRW 1,748 KRW 2,272 KRW 46
EPV 2,637 KRW 3,071 KRW 3,456 KRW 59
Dividend Discount
Gordon GGM 6,127 KRW 11,549 KRW 19,344 KRW 70
DDM Multi-Stage 6,127 KRW 9,375 KRW 13,087 KRW 61
Multiples
P/E Multiple 6,786 KRW 9,048 KRW 11,310 KRW 63
P/S Multiple 3,911 KRW 5,214 KRW 6,518 KRW 58
P/B Multiple 5,244 KRW 6,991 KRW 8,739 KRW 55
EV/EBIT 5,503 KRW 7,277 KRW 9,052 KRW 53
EV/EBITDA 5,642 KRW 7,463 KRW 9,283 KRW 54
EV/Revenue 3,310 KRW 4,651 KRW 5,992 KRW 43
Asset-Based
NCAV (Graham) 2,174 KRW 2,913 KRW 4,348 KRW 50
Growth DCF
Growth DCF 3,449 KRW 4,899 KRW 6,998 KRW 72
Rev-Margin DCF 3,202 KRW 4,848 KRW 6,629 KRW 67
Economic Profit
Residual Income 3,857 KRW 4,256 KRW 5,895 KRW 76
ROIC Compounder 2,637 KRW 3,071 KRW 3,456 KRW 67
Growth Earnings
Growth-Adj P/E 5,177 KRW 7,396 KRW 9,615 KRW 68

Widest divergence: Dividend Discount (9,375 KRW) versus Asset-Based (2,913 KRW). Highest evidence: Residual Income (76).

Notify me when 214370 reaches fair value

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

Key figures & financial health

Revenue (TTM) 65.0B KRW
Revenue growth (YoY) +34.2%
Net margin 39.6%
Return on equity 1,456%
Free cash flow 13.7B KRW FY2025
Operating margin 46.3%
More key figures
Dividend yield 2.1%
EPS growth (YoY) -4.4%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 67 · Market factors (momentum, volatility) 29

Profitability 51
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 84
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

Caregen Co., Ltd. engages in the research, development, and commercialization of biomimetic peptides and growth factors worldwide. The company offers cosmeceutical products and food supplements under the Dermaheal, Renokin, Deglusterol, PURILUX, Pelo Baum, Pim-Pim-Paul, Neovert, and PTx brands.

Full company description

Caregen Co., Ltd. engages in the research, development, and commercialization of biomimetic peptides and growth factors worldwide. The company offers cosmeceutical products and food supplements under the Dermaheal, Renokin, Deglusterol, PURILUX, Pelo Baum, Pim-Pim-Paul, Neovert, and PTx brands. It also provides medical devices under the REVOFIL, DR.CYJ, PROSTROLANE, PROSTROLANE B-Series, and CG Styler 600 names. The company's products are used in anti-aging, anti-pigmentation, anti-hair loss, anti-inflammation, and other skin troubles, as well as blood sugar control, baby skin care, and acute muscle pain applications. In addition, its products in pipeline include pharmaceuticals in the areas of wet and dry macular degeneration, diabetic retinopathy, cataract, hyperhidrosis, pain relief, obesity, psoriasis, scar, arthritis, rhinitis, anti-virus, and Covid-19 treatment; and medical devices for face beauty treatment, scalp and hair improvement, body care, arthritis, and new face beauty treatment. Further, the company is developing cosmeceutical produts for anti-wrinkle, whitening, sun block, atopic dermatitis care, particulate matter inhibition, double chin removal, dark circle care, reduction of cellulite, sebum secretion control, and pore tightening applications; and food supplements in the areas of hangover cure, cholesterol control, and body fat lipolysis. Caregen Co., Ltd. was founded in 2001 and is based in Anyang-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Caregen Co reported revenue of 72.8B KRW in FY2025 versus 59.1B KRW in FY2021, a compound +5.4%/yr. Reported net income was 20.1B KRW in FY2025, compounding −5.6%/yr from FY2021.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
72.8B KRW
Latest YoY
−11.8%
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.
+1.8%
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.
+3.8%
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.
+7.2%
Revenue +5.4%/yr
FY21 59.1B KRW
FY22 69.1B KRW
FY23 79.2B KRW
FY24 82.6B KRW
FY25 72.8B KRW
Net income −5.6%/yr
FY21 25.3B KRW
FY22 27.3B KRW
FY23 39.9B KRW
FY24 32.3B KRW
FY25 20.1B KRW

214370 screens 88% overvalued. Compare with Torrent Pharmaceuticals Limited →

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). "Caregen Co Fair Value". https://www.fairvalue-calculator.com/stock/214370

Peer Group

Pharmaceuticals · 25 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 72 · Top 25%
Fair Value upside −88% · Bottom 25%
Return on assets 8% · Top 25%
Net margin (TTM) 40% · Top 25%
Operating margin (TTM) 46% · Top 25%
Revenue growth 34% · Top 25%
Dividend yield (TTM) 2.1% · Top 25%

Valuation Multiples vs Pharmaceuticals median · lower = cheaper

P/FCF 0.2× · Pricier 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 18
FUTURE 100 · sector 60
PAST 0 · sector 24
HEALTH 0 · sector 95
DIVIDEND 41 · sector 28

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 Pharmaceuticals stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Torrent Pharmaceuticals Limited 500420 ₹4,876 ₹4,360 -11%
GlaxoSmithKline Pharmaceuticals Limited 500660 ₹2,620 ₹1,452 -45%
ST Pharm Co 237690 107,000 KRW 50,110 KRW -53%
Oscotec Inc 039200 38,800 KRW 33,210 KRW -14%
DongKook Pharmaceutical Co 086450 21,600 KRW 31,283 KRW +45%
Kolon Life Science Inc 102940 17,460 KRW 37,129 KRW +113%
Huons Global Co 084110 25,100 KRW 58,482 KRW +133%
BINEX Co 053030 7,300 KRW 1,844 KRW -75%
Anterogen.Co.,Ltd., a bio-venture company, 065660 15,520 KRW 4,741 KRW -69%
Kyung Dong Pharmaceutical Co 011040 5,180 KRW 6,165 KRW +19%

Compare Caregen 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Caregen Co (214370) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 7,277 KRW versus a price of 61,900 KRW, about −88% (overvalued).
What is the fair value of 214370?
Our model-based fair value for Caregen Co is 7,277 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 61,900 KRW.
What is the quality score of 214370?
Caregen Co has a Quality Score of 72/100. 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 Caregen Co (214370)?
Caregen Co reported trailing-twelve-month revenue of about 65.0B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 214370?
The net profit margin of Caregen Co is about 39.6%, meaning it keeps roughly 39.6% of revenue as net income. Based on the latest reported figures.
Does Caregen Co pay a dividend?
Caregen Co currently shows a dividend yield of about 2.05% relative to its recent price (as of Aug 13, 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 Caregen 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.