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₩6,388.56Fair value₩25,644.38Bull₩33,577.61
FairClose
52-week traded range
52W low ₩24,550.0052W high ₩102,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HAESUNG DS Co.,Ltd. closed at ₩50,100.00, 95.4% above the consensus fair value of ₩25,644.38 drawn from 10 valuation models.
Financial DNA score 30/100 — Weak. P/E of 35.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩21,542.91
-57.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
₩32,340.05
-35.4%
√(22.5 × EPS × BVPS)
EPS=1401, BVPS=33178.81 · outside Graham range (P/E 35.8, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩32,914.16
-34.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.6%, FD=3.3%
P/E Fair Value
₩28,020.00
-44.1%
EPS × 20x (sector P/E)
EPS=1401, Sector P/E=20x
Peter Lynch (PEG)
₩6,388.56
-87.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1401, g=4.6%
EV/EBITDA
₩33,577.61
-33.0%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=46.49B
Dividend Discount (DDM)
₩15,696.11
-68.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=816.63, r=10%, g=4.6%
Book Value (P/B)
₩14,001.46
-72.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33178.81, ROE=4.2%, g=4.6%, r=10%
Reverse DCF
₩50,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15% | Historical: 4.6%
Margin of Safety
₩21,528.21
-57.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28704.28, 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.