HANKOOK TIRE & TECHNOLOGY CO.,LTD

161390 KRX Materials Materials
KOSPI
₩62,300.00
-1.27%
Delayed · cached 15 min

Fair value analysis

161390
HANKOOK TIRE & TECHNOLOGY CO.,LTD
Materials›Materials
₩62,300.00
Close used for this calculation
₩156,880.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability13/25
Returns15/25
Balance Sheet8/25
Efficiency25/25
Growth19/25
Good
Quality radar
61Prof.13/25Ret.15/25Eff.25/25B.Sht8/25Growth19/25

Consensus fair value

₩156,880.45
Below FV
▲ +151.8% against the close used
Model range ₩74,166.67 – ₩448,217.12
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₩74,166.67Fair value₩156,880.45Bull₩448,217.12
FairClose
52-week traded range
52W low ₩38,100.0052W high ₩76,700.00

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

Valuation summary

Trading below the consensus fair value

HANKOOK TIRE & TECHNOLOGY CO.,LTD closed at ₩62,300.00, 60.3% below the consensus fair value of ₩156,880.45 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 7.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩177,271.59
+184.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩140,966.22
+126.3%
√(22.5 × EPS × BVPS)
EPS=8931, BVPS=98888.89
Graham Formula
₩448,217.12
+619.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.6%, FD=3.3%
P/E Fair Value
₩178,620.00
+186.7%
EPS × 20x (sector P/E)
EPS=8931, Sector P/E=20x
Peter Lynch (PEG)
₩130,124.67
+108.9%
EPS × Growth% (PEG = 1 is fair)
EPS=8931, g=14.6%
EV/EBITDA
₩292,520.36
+369.5%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=1.84T
Dividend Discount (DDM)
₩104,290.20
+67.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1931.3, r=10%, g=8%
Book Value (P/B)
₩74,166.67
+19.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=98888.89, ROE=9%, g=6%, r=10%
Reverse DCF
₩62,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.5% | Historical: 14.6%
Margin of Safety
₩177,201.55
+184.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=236268.73, 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.