Hantop Inc.

002680 KRX Consumer Staples Consumer Staples
KOSDAQ
₩2,760.00
-2.65%
Delayed · cached 15 min

Fair value analysis

002680
Hantop Inc.
Consumer StaplesConsumer Staples
₩2,760.00
Close used for this calculation
₩1,018.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
15/100
Profitability4/25
Returns0/25
Balance Sheet7/25
Efficiency4/25
Growth0/25
Weak
Quality radar
15Prof.4/25Ret.0/25Eff.4/25B.Sht7/25Growth0/25

Consensus fair value

₩1,018.10
Above FV
▼ -63.1% against the close used
Model range ₩304.48 – ₩1,520.36
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.

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