Hironic Co.,Ltd
KOSDAQ
₩4,805.00
+0.31%
Delayed · cached 15 min
Fair value analysis
149980
Hironic Co.,Ltd
₩4,805.00
Close used for this calculation
₩3,178.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
₩3,178.72
Above FV▼ -33.8% against the close used
Model range ₩215.00 – ₩4,576.10
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₩215.00Fair value₩3,178.72Bull₩4,576.10
FairClose
52-week traded range
52W low ₩4,045.0052W high ₩5,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hironic Co.,Ltd closed at ₩4,805.00, 51.2% above the consensus fair value of ₩3,178.72 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 22.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,691.89
-44.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩4,576.10
-4.8%
√(22.5 × EPS × BVPS)
EPS=215, BVPS=4328.83 · outside Graham range (P/E 22.4, P/B 1.1) — asset-light, treat as a rough floor
Graham Formula
₩3,010.00
-37.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩4,300.00
-10.5%
EPS × 20x (sector P/E)
EPS=215, Sector P/E=20x
Peter Lynch (PEG)
₩215.00
-95.5%
EPS × Growth% (PEG = 1 is fair)
EPS=215, g=1%
EV/EBITDA
₩2,856.27
-40.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=4.1B
Book Value (P/B)
₩1,224.44
-74.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4328.83, ROE=5%, g=3%, r=10%
Reverse DCF
₩4,805.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.6% | Historical: 1%
Margin of Safety
₩2,733.37
-43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3644.5, 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.