HWASHIN CO.,LTD
KOSPI
₩7,700.00
-1.66%
Delayed · cached 15 min
Fair value analysis
010690
HWASHIN CO.,LTD
₩7,700.00
Close used for this calculation
₩19,380.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₩19,380.78
Below FV▲ +151.7% against the close used
Model range ₩8,316.00 – ₩57,600.00
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₩8,316.00Fair value₩19,380.78Bull₩57,600.00
FairClose
52-week traded range
52W low ₩6,720.0052W high ₩15,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HWASHIN CO.,LTD closed at ₩7,700.00, 60.3% below the consensus fair value of ₩19,380.78 drawn from 10 valuation models.
Financial DNA score 59/100 — Good. P/E of 4.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩38,110.12
+394.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩26,603.47
+245.5%
√(22.5 × EPS × BVPS)
EPS=1920, BVPS=16382.98
Graham Formula
₩124,160.00
+1,512.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩38,400.00
+398.7%
EPS × 20x (sector P/E)
EPS=1920, Sector P/E=20x
Peter Lynch (PEG)
₩57,600.00
+648.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1920, g=30%
EV/EBITDA
₩42,745.33
+455.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=102.45B
Dividend Discount (DDM)
₩8,316.00
+8.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=154, r=10%, g=8%
Book Value (P/B)
₩23,222.87
+201.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16382.98, ROE=11.7%, g=6%, r=10%
Reverse DCF
₩7,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 47%
Margin of Safety
₩42,613.80
+453.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56818.4, 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.