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₩2,092.05Fair value₩34,985.63Bull₩56,785.43
FairClose
52-week traded range
52W low ₩14,350.0052W high ₩27,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANDSOME CORPORATION closed at ₩15,310.00, 56.2% below the consensus fair value of ₩34,985.63 drawn from 10 valuation models.
Financial DNA score 64/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩40,352.68
+163.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩56,785.43
+270.9%
√(22.5 × EPS × BVPS)
EPS=2153, BVPS=66565.22
Graham Formula
₩24,400.67
+59.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩43,060.00
+181.3%
EPS × 20x (sector P/E)
EPS=2153, Sector P/E=20x
Peter Lynch (PEG)
₩20,862.57
+36.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2153, g=9.7%
EV/EBITDA
₩23,128.67
+51.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=52.18B
Dividend Discount (DDM)
₩7,808.10
-49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=612.4, r=10%, g=2%
Book Value (P/B)
₩2,092.05
-86.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=66565.22, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩15,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: -9.7%
Margin of Safety
₩30,862.27
+101.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=41149.7, 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.