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₩3,674.16Fair value₩24,038.15Bull₩92,687.96
FairClose
52-week traded range
52W low ₩9,720.0052W high ₩15,330.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HS HWASUNG CO., LTD. closed at ₩10,830.00, 54.9% below the consensus fair value of ₩24,038.15 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩92,687.96
+755.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩54,411.87
+402.4%
√(22.5 × EPS × BVPS)
EPS=2916, BVPS=45125
Graham Formula
₩33,048.00
+205.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩58,320.00
+438.5%
EPS × 20x (sector P/E)
EPS=2916, Sector P/E=20x
Peter Lynch (PEG)
₩3,674.16
-66.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2916, g=1.3%
EV/EBITDA
₩27,918.76
+157.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=43.25B
Dividend Discount (DDM)
₩7,898.32
-27.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=619.48, r=10%, g=2%
Book Value (P/B)
₩21,466.61
+98.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45125, ROE=6.3%, g=3%, r=10%
Reverse DCF
₩10,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -1.3%
Margin of Safety
₩44,712.72
+312.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59616.96, 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.