HanJungNCS.Co.,Ltd
KOSDAQ
₩42,200.00
-0.59%
Delayed · cached 15 min
Fair value analysis
107640
HanJungNCS.Co.,Ltd
₩42,200.00
Close used for this calculation
₩11,397.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Quality radar
Consensus fair value
₩11,397.94
Above FV▼ -73.0% against the close used
Model range ₩496.87 – ₩29,100.00
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₩496.87Fair value₩11,397.94Bull₩29,100.00
FairClose
52-week traded range
52W low ₩24,650.0052W high ₩43,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HanJungNCS.Co.,Ltd closed at ₩42,200.00, 270.2% above the consensus fair value of ₩11,397.94 drawn from 9 valuation models.
Financial DNA score 23/100 — Weak. P/E of 93.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,932.06
-78.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,466.98
-75.2%
√(22.5 × EPS × BVPS)
EPS=450, BVPS=10820.51 · outside Graham range (P/E 93.8, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₩29,100.00
-31.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩9,000.00
-78.7%
EPS × 20x (sector P/E)
EPS=450, Sector P/E=20x
Peter Lynch (PEG)
₩13,500.00
-68.0%
EPS × Growth% (PEG = 1 is fair)
EPS=450, g=30%
EV/EBITDA
₩496.87
-98.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.03B
Book Value (P/B)
₩4,490.51
-89.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10820.51, ROE=4.2%, g=6%, r=10%
Reverse DCF
₩42,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.2% | Historical: 60%
Margin of Safety
₩10,781.07
-74.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14374.76, 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.