Hanwha Ocean Co., Ltd.

042660 KRX Industrials Industrials
KOSPI
₩85,600.00
+0.12%
Delayed · cached 15 min

Fair value analysis

042660
Hanwha Ocean Co., Ltd.
Industrials›Industrials
₩85,600.00
Close used for this calculation
₩46,671.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability6/25
Returns13/25
Balance Sheet7/25
Efficiency6/25
Growth0/25
Weak
Quality radar
32Prof.6/25Ret.13/25Eff.6/25B.Sht7/25Growth0/25

Consensus fair value

₩46,671.83
Above FV
▼ -45.5% against the close used
Model range ₩19,391.62 – ₩80,140.00
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₩19,391.62Fair value₩46,671.83Bull₩80,140.00
FairClose
52-week traded range
52W low ₩74,600.0052W high ₩149,900.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hanwha Ocean Co., Ltd. closed at ₩85,600.00, 83.4% above the consensus fair value of ₩46,671.83 drawn from 7 valuation models.

Financial DNA score 32/100 — Weak. P/E of 21.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩36,471.16
-57.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩42,613.12
-50.2%
√(22.5 × EPS × BVPS)
EPS=4007, BVPS=20141.18 · outside Graham range (P/E 21.4, P/B 4.3) — asset-light, treat as a rough floor
P/E Fair Value
₩80,140.00
-6.4%
EPS × 20x (sector P/E)
EPS=4007, Sector P/E=20x
EV/EBITDA
₩19,391.62
-77.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.17T
Book Value (P/B)
₩49,460.97
-42.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20141.18, ROE=20.2%, g=3%, r=10%
Reverse DCF
₩85,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 0%
Margin of Safety
₩39,806.07
-53.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53074.76, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.