Hansol Chemical Co., Ltd
KOSPI
₩200,000.00
-0.99%
Delayed · cached 15 min
Fair value analysis
014680
Hansol Chemical Co., Ltd
₩200,000.00
Close used for this calculation
₩232,797.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩232,797.62
Below FV▲ +16.4% against the close used
Model range ₩113,466.60 – ₩454,761.60
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₩113,466.60Fair value₩232,797.62Bull₩454,761.60
FairClose
52-week traded range
52W low ₩173,700.0052W high ₩338,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hansol Chemical Co., Ltd closed at ₩200,000.00, 14.1% below the consensus fair value of ₩232,797.62 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩203,748.30
+1.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.5%, r=10%, tg=3%, n=10yr
Graham Number
₩173,385.95
-13.3%
√(22.5 × EPS × BVPS)
EPS=13428, BVPS=99502.49 · outside Graham range (P/E 14.9, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₩454,761.60
+127.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.5%, FD=3.3%
P/E Fair Value
₩268,560.00
+34.3%
EPS × 20x (sector P/E)
EPS=13428, Sector P/E=20x
Peter Lynch (PEG)
₩113,466.60
-43.3%
EPS × Growth% (PEG = 1 is fair)
EPS=13428, g=8.5%
EV/EBITDA
₩263,703.25
+31.9%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=208.22B
Dividend Discount (DDM)
₩172,800.00
-13.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3200, r=10%, g=8%
Book Value (P/B)
₩189,801.00
-5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=99502.49, ROE=13.6%, g=6%, r=10%
Reverse DCF
₩200,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 8.5%
Margin of Safety
₩206,335.47
+3.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=275113.96, 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.