HANBIT SOFT Inc.

047080 KRX Technology Technology
KOSDAQ
₩1,086.00
-0.09%
Delayed · cached 15 min

Fair value analysis

047080
HANBIT SOFT Inc.
TechnologyTechnology
₩1,086.00
Close used for this calculation
₩3,607.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns13/25
Balance Sheet23/25
Efficiency22/25
Growth17/25
Strong
Quality radar
77Prof.19/25Ret.13/25Eff.22/25B.Sht23/25Growth17/25

Consensus fair value

₩3,607.76
Below FV
▲ +232.2% against the close used
Model range ₩192.18 – ₩10,802.40
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₩192.18Fair value₩3,607.76Bull₩10,802.40
FairClose
52-week traded range
52W low ₩882.0052W high ₩1,107.00

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

Valuation summary

Trading below the consensus fair value

HANBIT SOFT Inc. closed at ₩1,086.00, 69.9% below the consensus fair value of ₩3,607.76 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 5.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,452.57
+217.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,813.65
+67.0%
√(22.5 × EPS × BVPS)
EPS=210, BVPS=696.15
Graham Formula
₩10,802.40
+894.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15%, FD=3.3%
P/E Fair Value
₩4,200.00
+286.7%
EPS × 20x (sector P/E)
EPS=210, Sector P/E=20x
Peter Lynch (PEG)
₩3,158.40
+190.8%
EPS × Growth% (PEG = 1 is fair)
EPS=210, g=15%
EV/EBITDA
₩192.18
-82.3%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=284.3M
Book Value (P/B)
₩4,206.51
+287.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=696.15, ROE=30.2%, g=6%, r=10%
Reverse DCF
₩1,086.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 15%
Margin of Safety
₩3,800.37
+249.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5067.16, 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.