Hansol Logistics CO., Ltd

009180 KRX Industrials Industrials
KOSPI
₩2,775.00
+0.54%
Delayed · cached 15 min

Fair value analysis

009180
Hansol Logistics CO., Ltd
IndustrialsIndustrials
₩2,775.00
Close used for this calculation
₩8,804.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability15/25
Returns18/25
Balance Sheet16/25
Efficiency25/25
Growth22/25
Strong
Quality radar
74Prof.15/25Ret.18/25Eff.25/25B.Sht16/25Growth22/25

Consensus fair value

₩8,804.43
Below FV
▲ +217.3% against the close used
Model range ₩6,449.31 – ₩33,209.49
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₩6,449.31Fair value₩8,804.43Bull₩33,209.49
FairClose
52-week traded range
52W low ₩2,560.0052W high ₩3,460.00

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

Valuation summary

Trading below the consensus fair value

Hansol Logistics CO., Ltd closed at ₩2,775.00, 68.5% below the consensus fair value of ₩8,804.43 drawn from 10 valuation models.

Financial DNA score 74/100 — Strong. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,874.38
+652.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,068.26
+190.7%
√(22.5 × EPS × BVPS)
EPS=563, BVPS=5138.89
Graham Formula
₩33,209.49
+1,096.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=17.9%, FD=3.3%
P/E Fair Value
₩11,260.00
+305.8%
EPS × 20x (sector P/E)
EPS=563, Sector P/E=20x
Peter Lynch (PEG)
₩10,060.81
+262.6%
EPS × Growth% (PEG = 1 is fair)
EPS=563, g=17.9%
EV/EBITDA
₩13,005.63
+368.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.69B
Dividend Discount (DDM)
₩10,639.35
+283.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=197.02, r=10%, g=8%
Book Value (P/B)
₩6,449.31
+132.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5138.89, ROE=11%, g=6%, r=10%
Reverse DCF
₩2,775.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 17.9%
Margin of Safety
₩13,764.77
+396.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18353.03, 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.