HC BoKwang Industry Co.,Ltd
KOSDAQ
₩2,100.00
+0.00%
Delayed · cached 15 min
Fair value analysis
225530
HC BoKwang Industry Co.,Ltd
₩2,100.00
Close used for this calculation
₩3,763.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
20/100
Quality radar
Consensus fair value
₩3,763.48
Below FV▲ +79.2% against the close used
Model range ₩455.18 – ₩6,318.22
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₩455.18Fair value₩3,763.48Bull₩6,318.22
FairClose
52-week traded range
52W low ₩1,725.0052W high ₩4,260.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HC BoKwang Industry Co.,Ltd closed at ₩2,100.00, 44.2% below the consensus fair value of ₩3,763.48 drawn from 3 valuation models.
Financial DNA score 20/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,318.22
+200.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩999.22
-52.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.06B
Dividend Discount (DDM)
₩455.18
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.7, r=10%, g=2%
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.