IT'S HANBUL CO., LTD.

226320 KRX Chemicals Chemicals
KOSPI
₩10,410.00
+1.96%
Delayed · cached 15 min

Fair value analysis

226320
IT'S HANBUL CO., LTD.
Chemicals›Chemicals
₩10,410.00
Close used for this calculation
₩16,471.43Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability25/25
Returns4/25
Balance Sheet25/25
Efficiency23/25
Growth23/25
Strong
Quality radar
77Prof.25/25Ret.4/25Eff.23/25B.Sht25/25Growth23/25

Consensus fair value

₩16,471.43
Below FV
▲ +58.2% against the close used
Model range ₩9,501.89 – ₩61,377.07
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₩9,501.89Fair value₩16,471.43Bull₩61,377.07
FairClose
52-week traded range
52W low ₩8,770.0052W high ₩13,160.00

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

Valuation summary

Trading below the consensus fair value

IT'S HANBUL CO., LTD. closed at ₩10,410.00, 36.8% below the consensus fair value of ₩16,471.43 drawn from 10 valuation models.

Financial DNA score 77/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩15,524.33
+49.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩21,748.56
+108.9%
√(22.5 × EPS × BVPS)
EPS=949.13, BVPS=22148.94
Graham Formula
₩61,377.07
+489.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩18,982.60
+82.3%
EPS × 20x (sector P/E)
EPS=949.13, Sector P/E=20x
Peter Lynch (PEG)
₩26,509.20
+154.7%
EPS × Growth% (PEG = 1 is fair)
EPS=949.13, g=27.9%
EV/EBITDA
₩10,068.67
-3.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.21B
Dividend Discount (DDM)
₩13,547.57
+30.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=250.88, r=10%, g=8%
Book Value (P/B)
₩9,501.89
-8.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22148.94, ROE=4.3%, g=6%, r=10%
Reverse DCF
₩10,410.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 27.9%
Margin of Safety
₩22,056.11
+111.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29408.14, 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.