BHI Co., LTD.
KOSDAQ
₩68,400.00
+2.24%
Delayed · cached 15 min
Fair value analysis
083650
BHI Co., LTD.
₩68,400.00
Close used for this calculation
₩41,846.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
₩41,846.24
Above FV▼ -38.8% against the close used
Model range ₩16,493.52 – ₩58,549.43
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₩16,493.52Fair value₩41,846.24Bull₩58,549.43
FairClose
52-week traded range
52W low ₩34,600.0052W high ₩68,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
BHI Co., LTD. closed at ₩68,400.00, 63.5% above the consensus fair value of ₩41,846.24 drawn from 7 valuation models.
Financial DNA score 29/100 — Weak. P/E of 32.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩58,549.43
-14.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,493.52
-75.9%
√(22.5 × EPS × BVPS)
EPS=2107, BVPS=5738.26 · outside Graham range (P/E 32.5, P/B 11.9) — asset-light, treat as a rough floor
P/E Fair Value
₩42,140.00
-38.4%
EPS × 20x (sector P/E)
EPS=2107, Sector P/E=20x
EV/EBITDA
₩19,730.09
-71.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=75.5B
Book Value (P/B)
₩27,641.99
-59.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5738.26, ROE=36.7%, g=3%, r=10%
Reverse DCF
₩68,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.7% | Historical: 0%
Margin of Safety
₩29,295.74
-57.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39060.98, 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.