HANCOM INC.

030520 KRX Technology Technology
KOSDAQ
₩17,080.00
-2.40%
Delayed · cached 15 min

Fair value analysis

030520
HANCOM INC.
TechnologyTechnology
₩17,080.00
Close used for this calculation
₩27,747.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns11/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
66Prof.11/25Ret.11/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

₩27,747.54
Below FV
▲ +62.5% against the close used
Model range ₩2,525.79 – ₩44,545.23
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₩2,525.79Fair value₩27,747.54Bull₩44,545.23
FairClose
52-week traded range
52W low ₩15,170.0052W high ₩19,100.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

HANCOM INC. closed at ₩17,080.00, 38.4% below the consensus fair value of ₩27,747.54 drawn from 10 valuation models.

Financial DNA score 66/100 — Strong. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩44,545.23
+160.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,227.25
+30.1%
√(22.5 × EPS × BVPS)
EPS=1427, BVPS=15387.39
Graham Formula
₩22,908.11
+34.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1.8%, FD=3.3%
P/E Fair Value
₩28,540.00
+67.1%
EPS × 20x (sector P/E)
EPS=1427, Sector P/E=20x
Peter Lynch (PEG)
₩2,525.79
-85.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1427, g=1.8%
EV/EBITDA
₩21,254.32
+24.4%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=36.4B
Dividend Discount (DDM)
₩3,702.09
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=290.36, r=10%, g=2%
Book Value (P/B)
₩14,002.52
-18.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15387.39, ROE=9.4%, g=3%, r=10%
Reverse DCF
₩17,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 1.8%
Margin of Safety
₩22,166.36
+29.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29555.15, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.