HANIL FEED Co.Ltd

005860 KRX Consumer Staples Consumer Staples
KOSDAQ
₩2,470.00
-0.80%
Delayed · cached 15 min

Fair value analysis

005860
HANIL FEED Co.Ltd
Consumer StaplesConsumer Staples
₩2,470.00
Close used for this calculation
₩2,321.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability6/25
Returns3/25
Balance Sheet20/25
Efficiency16/25
Growth4/25
Average
Quality radar
45Prof.6/25Ret.3/25Eff.16/25B.Sht20/25Growth4/25

Consensus fair value

₩2,321.19
Near FV
▼ -6.0% against the close used
Model range ₩532.28 – ₩3,906.35
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₩532.28Fair value₩2,321.19Bull₩3,906.35
FairClose
52-week traded range
52W low ₩2,095.0052W high ₩2,770.00

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

Valuation summary

Trading close to the consensus fair value

HANIL FEED Co.Ltd closed at ₩2,470.00, 6.4% above the consensus fair value of ₩2,321.19 drawn from 10 valuation models.

Financial DNA score 45/100 — Average. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,036.29
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,906.35
+58.2%
√(22.5 × EPS × BVPS)
EPS=162, BVPS=4186.44
Graham Formula
₩1,836.00
-25.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,240.00
+31.2%
EPS × 20x (sector P/E)
EPS=162, Sector P/E=20x
Peter Lynch (PEG)
₩651.24
-73.6%
EPS × Growth% (PEG = 1 is fair)
EPS=162, g=4%
EV/EBITDA
₩819.50
-66.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.86B
Dividend Discount (DDM)
₩755.82
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.28, r=10%, g=2%
Book Value (P/B)
₩532.28
-78.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4186.44, ROE=3.9%, g=3%, r=10%
Reverse DCF
₩2,470.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -4%
Margin of Safety
₩2,253.50
-8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3004.66, 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.