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₩1,970.00Fair value₩4,630.77Bull₩6,398.08
FairClose
52-week traded range
52W low ₩2,870.0052W high ₩4,165.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hancom WITH Inc. closed at ₩3,940.00, 14.9% below the consensus fair value of ₩4,630.77 drawn from 8 valuation models.
Financial DNA score 41/100 — Average. P/E of 12.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,893.19
-1.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,398.08
+62.4%
√(22.5 × EPS × BVPS)
EPS=314, BVPS=5794.12
Graham Formula
₩3,558.67
-9.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,280.00
+59.4%
EPS × 20x (sector P/E)
EPS=314, Sector P/E=20x
Peter Lynch (PEG)
₩6,031.94
+53.1%
EPS × Growth% (PEG = 1 is fair)
EPS=314, g=19.2%
Book Value (P/B)
₩1,970.00
-50.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5794.12, ROE=5.4%, g=3%, r=10%
Reverse DCF
₩3,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: -19.2%
Margin of Safety
₩3,774.36
-4.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5032.49, 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.