HANSAE CO.,LTD.
KOSPI
₩9,080.00
+1.11%
Delayed · cached 15 min
Fair value analysis
105630
HANSAE CO.,LTD.
₩9,080.00
Close used for this calculation
₩20,292.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₩20,292.62
Below FV▲ +123.5% against the close used
Model range ₩4,700.26 – ₩29,080.00
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₩4,700.26Fair value₩20,292.62Bull₩29,080.00
FairClose
52-week traded range
52W low ₩7,900.0052W high ₩15,510.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANSAE CO.,LTD. closed at ₩9,080.00, 55.3% below the consensus fair value of ₩20,292.62 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩27,251.65
+200.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩24,621.72
+171.2%
√(22.5 × EPS × BVPS)
EPS=1454, BVPS=18530.61
Graham Formula
₩16,478.67
+81.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩29,080.00
+220.3%
EPS × 20x (sector P/E)
EPS=1454, Sector P/E=20x
Peter Lynch (PEG)
₩5,772.38
-36.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1454, g=4%
EV/EBITDA
₩6,741.34
-25.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=83.42B
Dividend Discount (DDM)
₩4,700.26
-48.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=368.65, r=10%, g=2%
Book Value (P/B)
₩12,680.23
+39.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18530.61, ROE=7.8%, g=3%, r=10%
Reverse DCF
₩9,080.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.1% | Historical: -4%
Margin of Safety
₩18,268.51
+101.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24358.01, 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.