The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HANWHA CORP closed at ₩137,300.00, 9.4% above the consensus fair value of ₩125,512.01 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 25.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩141,072.52
+2.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩143,989.04
+4.9%
√(22.5 × EPS × BVPS)
EPS=5369.03, BVPS=171625
Graham Formula
₩347,197.27
+152.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩107,380.60
-21.8%
EPS × 20x (sector P/E)
EPS=5369.03, Sector P/E=20x
Peter Lynch (PEG)
₩161,070.90
+17.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5369.03, g=30%
EV/EBITDA
₩39,022.61
-71.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.15T
Book Value (P/B)
₩54,061.88
-60.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=171625, ROE=3.2%, g=6%, r=10%
Reverse DCF
₩137,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: 43.2%
Margin of Safety
₩138,682.39
+1.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=184909.86, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.