HANSSEM CO.,LTD.
KOSPI
₩39,350.00
+0.38%
Delayed · cached 15 min
Fair value analysis
009240
HANSSEM CO.,LTD.
₩39,350.00
Close used for this calculation
₩50,453.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
₩50,453.83
Below FV▲ +28.2% against the close used
Model range ₩5,335.04 – ₩61,939.36
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₩5,335.04Fair value₩50,453.83Bull₩61,939.36
FairClose
52-week traded range
52W low ₩28,550.0052W high ₩51,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANSSEM CO.,LTD. closed at ₩39,350.00, 22.0% below the consensus fair value of ₩50,453.83 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 14.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩61,939.36
+57.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩39,054.26
-0.8%
√(22.5 × EPS × BVPS)
EPS=2808, BVPS=24141.1 · outside Graham range (P/E 14, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₩31,824.00
-19.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩56,160.00
+42.7%
EPS × 20x (sector P/E)
EPS=2808, Sector P/E=20x
Peter Lynch (PEG)
₩19,908.72
-49.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2808, g=7.1%
EV/EBITDA
₩5,335.04
-86.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.49B
Book Value (P/B)
₩29,590.10
-24.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24141.1, ROE=11.6%, g=3%, r=10%
Reverse DCF
₩39,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: -7.1%
Margin of Safety
₩35,433.30
-10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47244.41, 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.