HMNEX Co.,Ltd.
KOSDAQ
₩2,340.00
+0.65%
Delayed · cached 15 min
Fair value analysis
036170
HMNEX Co.,Ltd.
₩2,340.00
Close used for this calculation
₩2,999.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩2,999.87
Below FV▲ +28.2% against the close used
Model range ₩488.73 – ₩11,704.67
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₩488.73Fair value₩2,999.87Bull₩11,704.67
FairClose
52-week traded range
52W low ₩2,165.0052W high ₩2,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HMNEX Co.,Ltd. closed at ₩2,340.00, 22.0% below the consensus fair value of ₩2,999.87 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,592.67
+53.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩3,012.62
+28.7%
√(22.5 × EPS × BVPS)
EPS=181, BVPS=2228.57
Graham Formula
₩11,704.67
+400.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩3,620.00
+54.7%
EPS × 20x (sector P/E)
EPS=181, Sector P/E=20x
Peter Lynch (PEG)
₩5,430.00
+132.1%
EPS × Growth% (PEG = 1 is fair)
EPS=181, g=30%
EV/EBITDA
₩488.73
-79.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.86B
Book Value (P/B)
₩1,181.14
-49.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2228.57, ROE=8.1%, g=6%, r=10%
Reverse DCF
₩2,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 63.7%
Margin of Safety
₩4,111.87
+75.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5482.49, 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.