HANWHA CORP

000880 KRX Chemicals Chemicals
KOSPI
₩137,300.00
-0.94%
Delayed · cached 15 min

Fair value analysis

000880
HANWHA CORP
ChemicalsChemicals
₩137,300.00
Close used for this calculation
₩125,512.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability17/25
Returns4/25
Balance Sheet9/25
Efficiency8/25
Growth12/25
Average
Quality radar
38Prof.17/25Ret.4/25Eff.8/25B.Sht9/25Growth12/25

Consensus fair value

₩125,512.01
Near FV
▼ -8.6% against the close used
Model range ₩39,022.61 – ₩347,197.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩39,022.61Fair value₩125,512.01Bull₩347,197.27
FairClose
52-week traded range
52W low ₩102,729.7752W high ₩199,509.94

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.

Educational data only. Not a recommendation to buy, sell or hold any security.