Hancom WITH Inc.

054920 KRX Technology Technology
KOSDAQ
₩3,940.00
+6.20%
Delayed · cached 15 min

Fair value analysis

054920
Hancom WITH Inc.
TechnologyTechnology
₩3,940.00
Close used for this calculation
₩4,630.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability12/25
Returns6/25
Balance Sheet10/25
Efficiency13/25
Growth14/25
Average
Quality radar
41Prof.12/25Ret.6/25Eff.13/25B.Sht10/25Growth14/25

Consensus fair value

₩4,630.77
Below FV
▲ +17.5% against the close used
Model range ₩1,970.00 – ₩6,398.08
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.

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