HyosungONBCo.,Ltd
KOSDAQ
₩4,555.00
-0.98%
Delayed · cached 15 min
Fair value analysis
097870
HyosungONBCo.,Ltd
₩4,555.00
Close used for this calculation
₩8,283.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩8,283.45
Below FV▲ +81.9% against the close used
Model range ₩3,554.88 – ₩19,888.61
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₩3,554.88Fair value₩8,283.45Bull₩19,888.61
FairClose
52-week traded range
52W low ₩4,185.0052W high ₩5,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HyosungONBCo.,Ltd closed at ₩4,555.00, 45.0% below the consensus fair value of ₩8,283.45 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 12.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,888.61
+336.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,880.92
+95.0%
√(22.5 × EPS × BVPS)
EPS=354, BVPS=9902.17
Graham Formula
₩17,520.64
+284.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.3%, FD=3.3%
P/E Fair Value
₩7,080.00
+55.4%
EPS × 20x (sector P/E)
EPS=354, Sector P/E=20x
Peter Lynch (PEG)
₩5,065.74
+11.2%
EPS × Growth% (PEG = 1 is fair)
EPS=354, g=14.3%
EV/EBITDA
₩9,672.41
+112.3%
(EBITDA × 17.2x − Net Debt) ÷ Shares
EBITDA=4.64B
Dividend Discount (DDM)
₩5,411.34
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.21, r=10%, g=8%
Book Value (P/B)
₩3,554.88
-22.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9902.17, ROE=3.6%, g=6%, r=10%
Reverse DCF
₩4,555.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.2% | Historical: 14.3%
Margin of Safety
₩10,006.91
+119.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13342.54, 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.