Hunesion co.,ltd
KOSDAQ
₩2,935.00
+5.58%
Delayed · cached 15 min
Fair value analysis
290270
Hunesion co.,ltd
₩2,935.00
Close used for this calculation
₩7,462.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
83/100
Quality radar
Consensus fair value
₩7,462.85
Below FV▲ +154.3% against the close used
Model range ₩2,076.22 – ₩39,576.00
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₩2,076.22Fair value₩7,462.85Bull₩39,576.00
FairClose
52-week traded range
52W low ₩2,410.0052W high ₩4,535.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hunesion co.,ltd closed at ₩2,935.00, 60.7% below the consensus fair value of ₩7,462.85 drawn from 10 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 4.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩12,637.60
+330.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,651.16
+194.8%
√(22.5 × EPS × BVPS)
EPS=612, BVPS=5435.19
Graham Formula
₩39,576.00
+1,248.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩12,240.00
+317.0%
EPS × 20x (sector P/E)
EPS=612, Sector P/E=20x
Peter Lynch (PEG)
₩13,158.00
+348.3%
EPS × Growth% (PEG = 1 is fair)
EPS=612, g=21.5%
EV/EBITDA
₩9,170.58
+212.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.8B
Dividend Discount (DDM)
₩2,076.22
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.45, r=10%, g=8%
Book Value (P/B)
₩7,391.85
+151.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5435.19, ROE=11.4%, g=6%, r=10%
Reverse DCF
₩2,935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 21.5%
Margin of Safety
₩13,707.14
+367.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18276.19, 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.