HUONS CO., LTD.
KOSDAQ
₩20,150.00
-0.49%
Delayed · cached 15 min
Fair value analysis
243070
HUONS CO., LTD.
₩20,150.00
Close used for this calculation
₩41,826.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
₩41,826.13
Below FV▲ +107.6% against the close used
Model range ₩7,448.04 – ₩73,020.00
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₩7,448.04Fair value₩41,826.13Bull₩73,020.00
FairClose
52-week traded range
52W low ₩20,150.0052W high ₩27,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HUONS CO., LTD. closed at ₩20,150.00, 51.8% below the consensus fair value of ₩41,826.13 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩28,671.45
+42.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
₩51,258.33
+154.4%
√(22.5 × EPS × BVPS)
EPS=3651, BVPS=31984.13
Graham Formula
₩61,239.44
+203.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2%, FD=3.3%
P/E Fair Value
₩73,020.00
+262.4%
EPS × 20x (sector P/E)
EPS=3651, Sector P/E=20x
Peter Lynch (PEG)
₩7,448.04
-63.0%
EPS × Growth% (PEG = 1 is fair)
EPS=3651, g=2%
EV/EBITDA
₩36,803.47
+82.6%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=45.6B
Dividend Discount (DDM)
₩8,420.74
-58.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=656.89, r=10%, g=2%
Book Value (P/B)
₩38,426.64
+90.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31984.13, ROE=11.4%, g=3%, r=10%
Reverse DCF
₩20,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 2%
Margin of Safety
₩40,160.48
+99.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=53547.31, 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.