Hansol Paper Co., Ltd

213500 KRX Materials Materials
KOSPI
₩7,560.00
+0.00%
Delayed · cached 15 min

Fair value analysis

213500
Hansol Paper Co., Ltd
Materials›Materials
₩7,560.00
Close used for this calculation
₩3,836.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability14/25
Returns10/25
Balance Sheet0/25
Efficiency9/25
Growth17/25
Weak
Quality radar
33Prof.14/25Ret.10/25Eff.9/25B.Sht0/25Growth17/25

Consensus fair value

₩3,836.95
Above FV
▼ -49.2% against the close used
Model range ₩1,847.33 – ₩10,326.65
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₩1,847.33Fair value₩3,836.95Bull₩10,326.65
FairClose
52-week traded range
52W low ₩6,040.0052W high ₩9,300.00

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

Valuation summary

Trading above the consensus fair value

Hansol Paper Co., Ltd closed at ₩7,560.00, 97.0% above the consensus fair value of ₩3,836.95 drawn from 9 valuation models.

Financial DNA score 33/100 — Weak. P/E of 46.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩3,055.03
-59.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,326.65
+36.6%
√(22.5 × EPS × BVPS)
EPS=163, BVPS=29076.92
Graham Formula
₩1,847.33
-75.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩3,260.00
-56.9%
EPS × 20x (sector P/E)
EPS=163, Sector P/E=20x
Peter Lynch (PEG)
₩4,890.00
-35.3%
EPS × Growth% (PEG = 1 is fair)
EPS=163, g=30%
Dividend Discount (DDM)
₩5,783.40
-23.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=453.6, r=10%, g=2%
Book Value (P/B)
₩2,907.69
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29076.92, ROE=1%, g=3%, r=10%
Reverse DCF
₩7,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.5% | Historical: -32.2%
Margin of Safety
₩3,466.69
-54.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4622.25, 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.