Hwang Kum Steel & Technology Co., Ltd
KOSPI
₩5,540.00
-0.89%
Delayed · cached 15 min
Fair value analysis
032560
Hwang Kum Steel & Technology Co., Ltd
₩5,540.00
Close used for this calculation
₩10,760.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩10,760.01
Below FV▲ +94.2% against the close used
Model range ₩1,765.88 – ₩23,474.60
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₩1,765.88Fair value₩10,760.01Bull₩23,474.60
FairClose
52-week traded range
52W low ₩4,980.0052W high ₩6,520.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hwang Kum Steel & Technology Co., Ltd closed at ₩5,540.00, 48.5% below the consensus fair value of ₩10,760.01 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 5.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,767.35
+22.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩23,474.60
+323.7%
√(22.5 × EPS × BVPS)
EPS=1061, BVPS=23083.33
Graham Formula
₩12,024.67
+117.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩21,220.00
+283.0%
EPS × 20x (sector P/E)
EPS=1061, Sector P/E=20x
Peter Lynch (PEG)
₩1,899.19
-65.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1061, g=1.8%
EV/EBITDA
₩7,239.78
+30.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=17.99B
Dividend Discount (DDM)
₩1,765.88
-68.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=138.5, r=10%, g=2%
Book Value (P/B)
₩5,507.02
-0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23083.33, ROE=4.7%, g=3%, r=10%
Reverse DCF
₩5,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -1.8%
Margin of Safety
₩11,903.74
+114.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15871.65, 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.