Nam Hwa Construction Company, Limited
KOSDAQ
₩7,000.00
-0.14%
Delayed · cached 15 min
Fair value analysis
091590
Nam Hwa Construction Company, Limited
₩7,000.00
Close used for this calculation
₩9,623.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Quality radar
Consensus fair value
₩9,623.20
Below FV▲ +37.5% against the close used
Model range ₩1,421.88 – ₩44,414.91
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₩1,421.88Fair value₩9,623.20Bull₩44,414.91
FairClose
52-week traded range
52W low ₩3,800.0052W high ₩8,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nam Hwa Construction Company, Limited closed at ₩7,000.00, 27.3% below the consensus fair value of ₩9,623.20 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,277.07
-67.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩17,478.11
+149.7%
√(22.5 × EPS × BVPS)
EPS=931, BVPS=14583.33
Graham Formula
₩44,414.91
+534.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.6%, FD=3.3%
P/E Fair Value
₩18,620.00
+166.0%
EPS × 20x (sector P/E)
EPS=931, Sector P/E=20x
Peter Lynch (PEG)
₩12,698.84
+81.4%
EPS × Growth% (PEG = 1 is fair)
EPS=931, g=13.6%
EV/EBITDA
₩5,323.51
-23.9%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=3.75B
Dividend Discount (DDM)
₩9,639.00
+37.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=178.5, r=10%, g=8%
Book Value (P/B)
₩1,421.88
-79.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14583.33, ROE=6.4%, g=6%, r=10%
Reverse DCF
₩7,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.4% | Historical: 13.6%
Margin of Safety
₩15,523.14
+121.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20697.52, 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.