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₩304.48Fair value₩1,018.10Bull₩1,520.36
FairClose
52-week traded range
52W low ₩1,570.0052W high ₩2,965.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hantop Inc. closed at ₩2,760.00, 171.1% above the consensus fair value of ₩1,018.10 drawn from 7 valuation models.
Financial DNA score 15/100 — Weak. P/E of 41.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩693.06
-74.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,520.36
-44.9%
√(22.5 × EPS × BVPS)
EPS=67, BVPS=1533.33 · outside Graham range (P/E 41.2, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
₩1,340.00
-51.4%
EPS × 20x (sector P/E)
EPS=67, Sector P/E=20x
EV/EBITDA
₩938.50
-66.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.92B
Book Value (P/B)
₩304.48
-89.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1533.33, ROE=4.4%, g=3%, r=10%
Reverse DCF
₩2,760.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: 0%
Margin of Safety
₩888.36
-67.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1184.47, 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.