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₩687.28Fair value₩1,775.69Bull₩3,463.17
FairClose
52-week traded range
52W low ₩1,740.0052W high ₩3,640.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
HUVIS CORPORATION closed at ₩1,952.00, 9.9% above the consensus fair value of ₩1,775.69 drawn from 9 valuation models.
Financial DNA score 25/100 — Weak. P/E of 27.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,330.72
-31.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,463.17
+77.4%
√(22.5 × EPS × BVPS)
EPS=71, BVPS=7507.69
Graham Formula
₩804.67
-58.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,420.00
-27.3%
EPS × 20x (sector P/E)
EPS=71, Sector P/E=20x
Peter Lynch (PEG)
₩687.28
-64.8%
EPS × Growth% (PEG = 1 is fair)
EPS=71, g=9.7%
EV/EBITDA
₩3,292.86
+68.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=40.85B
Book Value (P/B)
₩750.77
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7507.69, ROE=1%, g=3%, r=10%
Reverse DCF
₩1,952.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.4% | Historical: -9.7%
Margin of Safety
₩1,315.98
-32.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1754.64, 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.