HAEIN CORPORATION

003010 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩9,450.00
+3.85%
Delayed · cached 15 min

Fair value analysis

003010
HAEIN CORPORATION
Consumer DiscretionaryConsumer Discretionary
₩9,450.00
Close used for this calculation
₩10,162.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability11/25
Returns8/25
Balance Sheet14/25
Efficiency16/25
Growth8/25
Average
Quality radar
49Prof.11/25Ret.8/25Eff.16/25B.Sht14/25Growth8/25

Consensus fair value

₩10,162.76
Near FV
▲ +7.5% against the close used
Model range ₩3,756.87 – ₩43,943.70
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₩3,756.87Fair value₩10,162.76Bull₩43,943.70
FairClose
52-week traded range
52W low ₩3,995.0052W high ₩12,680.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

HAEIN CORPORATION closed at ₩9,450.00, 7.0% below the consensus fair value of ₩10,162.76 drawn from 10 valuation models.

Financial DNA score 49/100 — Average. P/E of 18.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩43,943.70
+365.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.4%, r=10%, tg=3%, n=10yr
Graham Number
₩10,884.05
+15.2%
√(22.5 × EPS × BVPS)
EPS=507, BVPS=10384.62
Graham Formula
₩15,764.32
+66.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.4%, FD=3.3%
P/E Fair Value
₩10,140.00
+7.3%
EPS × 20x (sector P/E)
EPS=507, Sector P/E=20x
Peter Lynch (PEG)
₩3,756.87
-60.2%
EPS × Growth% (PEG = 1 is fair)
EPS=507, g=7.4%
EV/EBITDA
₩10,731.53
+13.6%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=9.8B
Dividend Discount (DDM)
₩9,013.73
-4.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=217.35, r=10%, g=7.4%
Book Value (P/B)
₩5,078.08
-46.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10384.62, ROE=4.9%, g=6%, r=10%
Reverse DCF
₩9,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.2% | Historical: 7.4%
Margin of Safety
₩15,137.26
+60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20183.02, 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.