Huons Global Co., Ltd.

084110 KRX Pharmaceuticals Pharmaceuticals
KOSDAQ
₩22,150.00
-1.99%
Delayed · cached 15 min

Fair value analysis

084110
Huons Global Co., Ltd.
Pharmaceuticals›Pharmaceuticals
₩22,150.00
Close used for this calculation
₩32,826.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability13/25
Returns11/25
Balance Sheet19/25
Efficiency23/25
Growth14/25
Strong
Quality radar
66Prof.13/25Ret.11/25Eff.23/25B.Sht19/25Growth14/25

Consensus fair value

₩32,826.28
Below FV
▲ +48.2% against the close used
Model range ₩9,762.02 – ₩65,329.20
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₩9,762.02Fair value₩32,826.28Bull₩65,329.20
FairClose
52-week traded range
52W low ₩20,600.0052W high ₩30,900.00

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

Valuation summary

Trading below the consensus fair value

Huons Global Co., Ltd. closed at ₩22,150.00, 32.5% below the consensus fair value of ₩32,826.28 drawn from 10 valuation models.

Financial DNA score 66/100 — Strong. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩23,518.34
+6.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.1%, r=10%, tg=3%, n=10yr
Graham Number
₩49,065.84
+121.5%
√(22.5 × EPS × BVPS)
EPS=2367, BVPS=45204.08
Graham Formula
₩65,329.20
+194.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=6.1%, FD=3.3%
P/E Fair Value
₩47,340.00
+113.7%
EPS × 20x (sector P/E)
EPS=2367, Sector P/E=20x
Peter Lynch (PEG)
₩14,438.70
-34.8%
EPS × Growth% (PEG = 1 is fair)
EPS=2367, g=6.1%
EV/EBITDA
₩27,321.50
+23.3%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=90.55B
Dividend Discount (DDM)
₩9,762.02
-55.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=358.83, r=10%, g=6.1%
Book Value (P/B)
₩23,822.55
+7.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45204.08, ROE=5.3%, g=6%, r=10%
Reverse DCF
₩22,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 6.1%
Margin of Safety
₩34,735.01
+56.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=46313.35, 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.