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.