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₩49,204.63Fair value₩75,745.34Bull₩272,311.33
FairClose
52-week traded range
52W low ₩29,250.0052W high ₩34,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HY-LOK CORPORATION closed at ₩34,550.00, 54.4% below the consensus fair value of ₩75,745.34 drawn from 10 valuation models.
Financial DNA score 91/100 — Exceptional. P/E of 8.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩61,450.46
+77.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩60,647.50
+75.5%
√(22.5 × EPS × BVPS)
EPS=4211, BVPS=38820.22
Graham Formula
₩272,311.33
+688.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩84,220.00
+143.8%
EPS × 20x (sector P/E)
EPS=4211, Sector P/E=20x
Peter Lynch (PEG)
₩103,380.05
+199.2%
EPS × Growth% (PEG = 1 is fair)
EPS=4211, g=24.6%
EV/EBITDA
₩87,948.32
+154.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=58.91B
Dividend Discount (DDM)
₩72,762.30
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1347.45, r=10%, g=8%
Book Value (P/B)
₩49,204.63
+42.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38820.22, ROE=11.1%, g=6%, r=10%
Reverse DCF
₩34,550.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 24.6%
Margin of Safety
₩89,742.99
+159.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119657.32, 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.