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₩862.92Fair value₩4,222.84Bull₩5,780.00
FairClose
52-week traded range
52W low ₩1,332.0052W high ₩1,426.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Han Kook Capital Co., Ltd. closed at ₩1,410.00, 66.6% below the consensus fair value of ₩4,222.84 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 4.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩5,416.59
+284.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,942.06
+179.6%
√(22.5 × EPS × BVPS)
EPS=289, BVPS=2389.83
P/E Fair Value
₩5,780.00
+309.9%
EPS × 20x (sector P/E)
EPS=289, Sector P/E=20x
Dividend Discount (DDM)
₩862.92
-38.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=67.68, r=10%, g=2%
Book Value (P/B)
₩3,526.71
+150.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2389.83, ROE=13.3%, g=3%, r=10%
Reverse DCF
₩1,410.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩3,784.66
+168.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5046.22, 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.