The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hugel, Inc. closed at ₩231,000.00, 21.3% below the consensus fair value of ₩293,445.81 drawn from 9 valuation models.
Financial DNA score 71/100 — Strong. P/E of 17.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩241,061.97
+4.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩160,659.94
-30.5%
√(22.5 × EPS × BVPS)
EPS=13061, BVPS=87832.7 · outside Graham range (P/E 17.7, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₩829,983.01
+259.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.6%, FD=3.3%
P/E Fair Value
₩261,220.00
+13.1%
EPS × 20x (sector P/E)
EPS=13061, Sector P/E=20x
Peter Lynch (PEG)
₩255,734.38
+10.7%
EPS × Growth% (PEG = 1 is fair)
EPS=13061, g=19.6%
EV/EBITDA
₩321,278.95
+39.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=200.85B
Book Value (P/B)
₩193,671.10
-16.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=87832.7, ROE=14.8%, g=6%, r=10%
Reverse DCF
₩231,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 19.6%
Margin of Safety
₩279,923.42
+21.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=373231.23, 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.