HANATOUR SERVICE INC.
KOSPI
₩33,250.00
+0.30%
Delayed · cached 15 min
Fair value analysis
039130
HANATOUR SERVICE INC.
₩33,250.00
Close used for this calculation
₩43,835.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
₩43,835.91
Below FV▲ +31.8% against the close used
Model range ₩10,174.50 – ₩78,682.17
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₩10,174.50Fair value₩43,835.91Bull₩78,682.17
FairClose
52-week traded range
52W low ₩29,050.0052W high ₩52,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANATOUR SERVICE INC. closed at ₩33,250.00, 24.1% below the consensus fair value of ₩43,835.91 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 16.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩78,682.17
+136.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩21,332.00
-35.8%
√(22.5 × EPS × BVPS)
EPS=2062, BVPS=9808.26 · outside Graham range (P/E 16.1, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
₩41,240.00
+24.0%
EPS × 20x (sector P/E)
EPS=2062, Sector P/E=20x
EV/EBITDA
₩24,689.63
-25.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=57.63B
Dividend Discount (DDM)
₩10,174.50
-69.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=798, r=10%, g=2%
Book Value (P/B)
₩26,089.97
-21.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9808.26, ROE=21.6%, g=3%, r=10%
Reverse DCF
₩33,250.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 0%
Margin of Safety
₩35,313.54
+6.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=47084.72, 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.