HANKUK STEEL WIRE CO., LTD.
KOSDAQ
₩2,135.00
-0.47%
Delayed · cached 15 min
Fair value analysis
025550
HANKUK STEEL WIRE CO., LTD.
₩2,135.00
Close used for this calculation
₩785.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
17/100
Quality radar
Consensus fair value
₩785.18
Above FV▼ -63.2% against the close used
Model range ₩39.26 – ₩1,474.72
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₩39.26Fair value₩785.18Bull₩1,474.72
FairClose
52-week traded range
52W low ₩1,900.0052W high ₩2,265.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HANKUK STEEL WIRE CO., LTD. closed at ₩2,135.00, 171.9% above the consensus fair value of ₩785.18 drawn from 10 valuation models.
Financial DNA score 17/100 — Weak. P/E of 164.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩182.91
-91.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3%, r=10%, tg=3%, n=10yr
Graham Number
₩1,219.37
-42.9%
√(22.5 × EPS × BVPS)
EPS=13, BVPS=5083.33 · outside Graham range (P/E 164.2, P/B 0.4) — asset-light, treat as a rough floor
Graham Formula
₩252.03
-88.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3%, FD=3.3%
P/E Fair Value
₩260.00
-87.8%
EPS × 20x (sector P/E)
EPS=13, Sector P/E=20x
Peter Lynch (PEG)
₩39.26
-98.2%
EPS × Growth% (PEG = 1 is fair)
EPS=13, g=3%
EV/EBITDA
₩446.42
-79.1%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=11.01B
Dividend Discount (DDM)
₩1,474.72
-30.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.92, r=10%, g=3%
Book Value (P/B)
₩508.33
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5083.33, ROE=1%, g=3%, r=10%
Reverse DCF
₩2,135.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 36.3% | Historical: 3%
Margin of Safety
₩358.93
-83.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=478.58, 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.