NAMHAE CHEMICAL CORPORATION
KOSPI
₩6,160.00
-1.28%
Delayed · cached 15 min
Fair value analysis
025860
NAMHAE CHEMICAL CORPORATION
₩6,160.00
Close used for this calculation
₩10,645.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
₩10,645.87
Below FV▲ +72.8% against the close used
Model range ₩4,424.11 – ₩39,317.33
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₩4,424.11Fair value₩10,645.87Bull₩39,317.33
FairClose
52-week traded range
52W low ₩5,340.0052W high ₩11,740.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
NAMHAE CHEMICAL CORPORATION closed at ₩6,160.00, 42.1% below the consensus fair value of ₩10,645.87 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,618.78
+56.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩12,492.13
+102.8%
√(22.5 × EPS × BVPS)
EPS=608, BVPS=11407.41
Graham Formula
₩39,317.33
+538.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩12,160.00
+97.4%
EPS × 20x (sector P/E)
EPS=608, Sector P/E=20x
Peter Lynch (PEG)
₩15,266.88
+147.8%
EPS × Growth% (PEG = 1 is fair)
EPS=608, g=25.1%
EV/EBITDA
₩26,554.95
+331.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70.32B
Dividend Discount (DDM)
₩4,424.11
-28.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=81.93, r=10%, g=8%
Book Value (P/B)
₩6,057.33
-1.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11407.41, ROE=5.3%, g=6%, r=10%
Reverse DCF
₩6,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 25.1%
Margin of Safety
₩13,797.80
+124.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18397.06, 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.