HARIM Co., Ltd.

136480 KRX Consumer Staples Consumer Staples
KOSDAQ
₩2,680.00
-0.19%
Delayed · cached 15 min

Fair value analysis

136480
HARIM Co., Ltd.
Consumer StaplesConsumer Staples
₩2,680.00
Close used for this calculation
₩6,223.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability17/25
Returns18/25
Balance Sheet7/25
Efficiency21/25
Growth23/25
Good
Quality radar
63Prof.17/25Ret.18/25Eff.21/25B.Sht7/25Growth23/25

Consensus fair value

₩6,223.83
Below FV
▲ +132.2% against the close used
Model range ₩1,910.30 – ₩23,474.00
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₩1,910.30Fair value₩6,223.83Bull₩23,474.00
FairClose
52-week traded range
52W low ₩2,595.0052W high ₩2,740.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

HARIM Co., Ltd. closed at ₩2,680.00, 56.9% below the consensus fair value of ₩6,223.83 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 7.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩16,756.85
+525.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,015.94
+87.2%
√(22.5 × EPS × BVPS)
EPS=363, BVPS=3080.46
Graham Formula
₩23,474.00
+775.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩7,260.00
+170.9%
EPS × 20x (sector P/E)
EPS=363, Sector P/E=20x
Peter Lynch (PEG)
₩10,890.00
+306.3%
EPS × Growth% (PEG = 1 is fair)
EPS=363, g=30%
EV/EBITDA
₩11,483.43
+328.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=88.63B
Dividend Discount (DDM)
₩1,910.30
-28.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.38, r=10%, g=8%
Book Value (P/B)
₩4,497.47
+67.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3080.46, ROE=11.8%, g=6%, r=10%
Reverse DCF
₩2,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 30.2%
Margin of Safety
₩9,845.02
+267.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13126.7, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.