Hanwha Engine Co., Ltd.

082740 KRX Industrials Industrials
KOSPI
₩50,300.00
+4.03%
Delayed · cached 15 min

Fair value analysis

082740
Hanwha Engine Co., Ltd.
Industrials›Industrials
₩50,300.00
Close used for this calculation
₩43,537.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability8/25
Returns12/25
Balance Sheet11/25
Efficiency6/25
Growth0/25
Average
Quality radar
37Prof.8/25Ret.12/25Eff.6/25B.Sht11/25Growth0/25

Consensus fair value

₩43,537.84
Near FV
▼ -13.4% against the close used
Model range ₩14,871.03 – ₩66,355.01
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₩14,871.03Fair value₩43,537.84Bull₩66,355.01
FairClose
52-week traded range
52W low ₩38,000.0052W high ₩89,500.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hanwha Engine Co., Ltd. closed at ₩50,300.00, 15.5% above the consensus fair value of ₩43,537.84 drawn from 7 valuation models.

Financial DNA score 37/100 — Average. P/E of 24.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩66,355.01
+31.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,619.43
-65.0%
√(22.5 × EPS × BVPS)
EPS=2071, BVPS=6662.25 · outside Graham range (P/E 24.3, P/B 7.6) — asset-light, treat as a rough floor
P/E Fair Value
₩41,420.00
-17.7%
EPS × 20x (sector P/E)
EPS=2071, Sector P/E=20x
EV/EBITDA
₩14,871.03
-70.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=130.07B
Book Value (P/B)
₩26,877.43
-46.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6662.25, ROE=31.2%, g=3%, r=10%
Reverse DCF
₩50,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 0%
Margin of Safety
₩31,348.61
-37.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=41798.15, 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.