HanmiGlobal Co., Ltd.
KOSPI
₩23,550.00
+2.17%
Delayed · cached 15 min
Fair value analysis
053690
HanmiGlobal Co., Ltd.
₩23,550.00
Close used for this calculation
₩35,454.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Quality radar
Consensus fair value
₩35,454.45
Below FV▲ +50.5% against the close used
Model range ₩5,331.92 – ₩62,669.89
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₩5,331.92Fair value₩35,454.45Bull₩62,669.89
FairClose
52-week traded range
52W low ₩14,190.0052W high ₩33,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HanmiGlobal Co., Ltd. closed at ₩23,550.00, 33.6% below the consensus fair value of ₩35,454.45 drawn from 10 valuation models.
Financial DNA score 53/100 — Good. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩62,669.89
+166.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩29,657.92
+25.9%
√(22.5 × EPS × BVPS)
EPS=1826, BVPS=21409.09
Graham Formula
₩20,694.67
-12.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩36,520.00
+55.1%
EPS × 20x (sector P/E)
EPS=1826, Sector P/E=20x
Peter Lynch (PEG)
₩5,331.92
-77.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1826, g=2.9%
EV/EBITDA
₩20,919.61
-11.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=30.61B
Dividend Discount (DDM)
₩6,906.04
-70.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=541.65, r=10%, g=2%
Book Value (P/B)
₩15,720.39
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21409.09, ROE=8.1%, g=3%, r=10%
Reverse DCF
₩23,550.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: -2.9%
Margin of Safety
₩28,039.21
+19.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=37385.62, 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.