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₩1,987.34Fair value₩19,696.67Bull₩24,320.00
FairClose
52-week traded range
52W low ₩9,220.0052W high ₩23,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
H&SHigh Tech Corp. closed at ₩10,900.00, 44.7% below the consensus fair value of ₩19,696.67 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,790.92
+109.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩19,809.09
+81.7%
√(22.5 × EPS × BVPS)
EPS=1216, BVPS=14342.11
P/E Fair Value
₩24,320.00
+123.1%
EPS × 20x (sector P/E)
EPS=1216, Sector P/E=20x
EV/EBITDA
₩12,671.34
+16.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.66B
Dividend Discount (DDM)
₩1,987.34
-81.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=155.87, r=10%, g=2%
Book Value (P/B)
₩11,555.64
+6.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14342.11, ROE=8.6%, g=3%, r=10%
Reverse DCF
₩10,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 0%
Margin of Safety
₩16,730.00
+53.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22306.67, 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.