BHCo.,Ltd.

090460 KRX Technology Technology
KOSPI
₩19,020.00
-1.25%
Delayed · cached 15 min

Fair value analysis

090460
BHCo.,Ltd.
Technology›Technology
₩19,020.00
Close used for this calculation
₩16,633.18Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability8/25
Returns3/25
Balance Sheet16/25
Efficiency14/25
Growth6/25
Average
Quality radar
41Prof.8/25Ret.3/25Eff.14/25B.Sht16/25Growth6/25

Consensus fair value

₩16,633.18
Near FV
▼ -12.5% against the close used
Model range ₩3,516.32 – ₩23,384.01
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₩3,516.32Fair value₩16,633.18Bull₩23,384.01
FairClose
52-week traded range
52W low ₩13,100.0052W high ₩40,200.00

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

Valuation summary

Trading above the consensus fair value

BHCo.,Ltd. closed at ₩19,020.00, 14.3% above the consensus fair value of ₩16,633.18 drawn from 10 valuation models.

Financial DNA score 41/100 — Average. P/E of 19.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩23,384.01
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,741.88
+19.6%
√(22.5 × EPS × BVPS)
EPS=991, BVPS=23195.12
Graham Formula
₩11,231.33
-40.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩19,820.00
+4.2%
EPS × 20x (sector P/E)
EPS=991, Sector P/E=20x
Peter Lynch (PEG)
₩5,321.67
-72.0%
EPS × Growth% (PEG = 1 is fair)
EPS=991, g=5.4%
EV/EBITDA
₩7,081.58
-62.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=53.98B
Dividend Discount (DDM)
₩3,516.32
-81.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=275.79, r=10%, g=2%
Book Value (P/B)
₩3,810.63
-80.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=23195.12, ROE=4.2%, g=3%, r=10%
Reverse DCF
₩19,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.6% | Historical: -5.4%
Margin of Safety
₩14,470.73
-23.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19294.31, 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.