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₩10,394.37Fair value₩23,529.34Bull₩97,711.33
FairClose
52-week traded range
52W low ₩14,800.0052W high ₩18,600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANLA IMS Co., LTD closed at ₩16,750.00, 28.8% below the consensus fair value of ₩23,529.34 drawn from 10 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩10,394.37
-37.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,886.10
+18.7%
√(22.5 × EPS × BVPS)
EPS=1511, BVPS=11631.94
Graham Formula
₩97,711.33
+483.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩30,220.00
+80.4%
EPS × 20x (sector P/E)
EPS=1511, Sector P/E=20x
Peter Lynch (PEG)
₩45,330.00
+170.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1511, g=30%
EV/EBITDA
₩23,677.13
+41.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.27B
Dividend Discount (DDM)
₩31,657.50
+89.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=586.25, r=10%, g=8%
Book Value (P/B)
₩19,861.55
+18.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11631.94, ROE=12.8%, g=6%, r=10%
Reverse DCF
₩16,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 34.2%
Margin of Safety
₩29,664.71
+77.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39552.95, 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.