HanaMicronInc.
KOSDAQ
₩34,400.00
-4.44%
Delayed · cached 15 min
Fair value analysis
067310
HanaMicronInc.
₩34,400.00
Close used for this calculation
₩15,599.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
₩15,599.99
Above FV▼ -54.7% against the close used
Model range ₩5,343.11 – ₩41,192.67
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₩5,343.11Fair value₩15,599.99Bull₩41,192.67
FairClose
52-week traded range
52W low ₩24,750.0052W high ₩39,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HanaMicronInc. closed at ₩34,400.00, 120.5% above the consensus fair value of ₩15,599.99 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 54.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,171.08
-82.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩9,276.05
-73.0%
√(22.5 × EPS × BVPS)
EPS=637, BVPS=6003.49 · outside Graham range (P/E 54, P/B 5.7) — asset-light, treat as a rough floor
Graham Formula
₩41,192.67
+19.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩12,740.00
-63.0%
EPS × 20x (sector P/E)
EPS=637, Sector P/E=20x
Peter Lynch (PEG)
₩18,211.83
-47.1%
EPS × Growth% (PEG = 1 is fair)
EPS=637, g=28.6%
EV/EBITDA
₩11,888.25
-65.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=127.69B
Book Value (P/B)
₩5,343.11
-84.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6003.49, ROE=9.6%, g=6%, r=10%
Reverse DCF
₩34,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.6% | Historical: 28.6%
Margin of Safety
₩13,008.71
-62.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17344.95, 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.