Heerim Architects & Planners
KOSDAQ
₩4,220.00
-0.59%
Delayed · cached 15 min
Fair value analysis
037440
Heerim Architects & Planners
₩4,220.00
Close used for this calculation
₩7,970.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₩7,970.50
Below FV▲ +88.9% against the close used
Model range ₩2,569.49 – ₩30,025.63
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₩2,569.49Fair value₩7,970.50Bull₩30,025.63
FairClose
52-week traded range
52W low ₩3,335.0052W high ₩4,405.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Heerim Architects & Planners closed at ₩4,220.00, 47.1% below the consensus fair value of ₩7,970.50 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,569.49
-39.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,815.85
+132.6%
√(22.5 × EPS × BVPS)
EPS=619, BVPS=6918.03
Graham Formula
₩30,025.63
+611.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.9%, FD=3.3%
P/E Fair Value
₩12,380.00
+193.4%
EPS × 20x (sector P/E)
EPS=619, Sector P/E=20x
Peter Lynch (PEG)
₩8,628.86
+104.5%
EPS × Growth% (PEG = 1 is fair)
EPS=619, g=13.9%
EV/EBITDA
₩10,860.26
+157.4%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=9.14B
Dividend Discount (DDM)
₩5,013.36
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=92.84, r=10%, g=8%
Book Value (P/B)
₩5,067.46
+20.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6918.03, ROE=8.9%, g=6%, r=10%
Reverse DCF
₩4,220.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.8% | Historical: 13.9%
Margin of Safety
₩10,273.31
+143.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13697.74, 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.