HIMS CO., LTD.
KOSDAQ
₩2,265.00
-1.95%
Delayed · cached 15 min
Fair value analysis
238490
HIMS CO., LTD.
₩2,265.00
Close used for this calculation
₩3,310.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
₩3,310.36
Below FV▲ +46.2% against the close used
Model range ₩638.22 – ₩7,320.00
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₩638.22Fair value₩3,310.36Bull₩7,320.00
FairClose
52-week traded range
52W low ₩2,100.0052W high ₩4,035.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HIMS CO., LTD. closed at ₩2,265.00, 31.6% below the consensus fair value of ₩3,310.36 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,802.93
+23.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,877.18
+159.5%
√(22.5 × EPS × BVPS)
EPS=244, BVPS=6291.67
Graham Formula
₩2,765.33
+22.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,880.00
+115.5%
EPS × 20x (sector P/E)
EPS=244, Sector P/E=20x
Peter Lynch (PEG)
₩7,320.00
+223.2%
EPS × Growth% (PEG = 1 is fair)
EPS=244, g=30%
Dividend Discount (DDM)
₩638.22
-71.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.06, r=10%, g=2%
Book Value (P/B)
₩746.01
-67.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6291.67, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩2,265.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: -37%
Margin of Safety
₩3,061.02
+35.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4081.36, 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.