HANJINKAL
KOSPI
₩139,500.00
+1.90%
Delayed · cached 15 min
Fair value analysis
180640
HANJINKAL
₩139,500.00
Close used for this calculation
₩39,665.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
17/100
Quality radar
Consensus fair value
₩39,665.54
Above FV▼ -71.6% against the close used
Model range ₩11,714.29 – ₩51,011.03
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₩11,714.29Fair value₩39,665.54Bull₩51,011.03
FairClose
52-week traded range
52W low ₩93,900.0052W high ₩173,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HANJINKAL closed at ₩139,500.00, 251.7% above the consensus fair value of ₩39,665.54 drawn from 6 valuation models.
Financial DNA score 17/100 — Weak. P/E of 60.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩32,843.26
-76.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩51,011.03
-63.4%
√(22.5 × EPS × BVPS)
EPS=2313, BVPS=50000 · outside Graham range (P/E 60.3, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
₩46,260.00
-66.8%
EPS × 20x (sector P/E)
EPS=2313, Sector P/E=20x
Book Value (P/B)
₩11,714.29
-91.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=50000, ROE=4.6%, g=3%, r=10%
Reverse DCF
₩139,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.1% | Historical: 0%
Margin of Safety
₩32,528.57
-76.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=43371.43, 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.