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₩352.63Fair value₩2,781.37Bull₩6,062.16
FairClose
52-week traded range
52W low ₩1,029.0052W high ₩1,195.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYUNGKUK F&B Co.,Ltd closed at ₩1,168.00, 58.0% below the consensus fair value of ₩2,781.37 drawn from 10 valuation models.
Financial DNA score 54/100 — Good. P/E of 5.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,569.22
+205.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
₩3,388.69
+190.1%
√(22.5 × EPS × BVPS)
EPS=201, BVPS=2539.13
Graham Formula
₩6,062.16
+419.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.1%, FD=3.3%
P/E Fair Value
₩4,020.00
+244.2%
EPS × 20x (sector P/E)
EPS=201, Sector P/E=20x
Peter Lynch (PEG)
₩1,419.06
+21.5%
EPS × Growth% (PEG = 1 is fair)
EPS=201, g=7.1%
EV/EBITDA
₩352.63
-69.8%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=8.53B
Dividend Discount (DDM)
₩3,232.48
+176.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=88.77, r=10%, g=7.1%
Book Value (P/B)
₩1,256.87
+7.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2539.13, ROE=8%, g=6%, r=10%
Reverse DCF
₩1,168.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 7.1%
Margin of Safety
₩3,195.01
+173.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4260.02, 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.