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₩1,293.52Fair value₩2,593.56Bull₩23,409.33
FairClose
52-week traded range
52W low ₩1,417.0052W high ₩2,955.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HB SOLUTION CO.,LTD. closed at ₩1,652.00, 36.3% below the consensus fair value of ₩2,593.56 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 4.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,185.34
+334.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩5,240.26
+217.2%
√(22.5 × EPS × BVPS)
EPS=362, BVPS=3371.43
Graham Formula
₩23,409.33
+1,317.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩7,240.00
+338.3%
EPS × 20x (sector P/E)
EPS=362, Sector P/E=20x
Peter Lynch (PEG)
₩10,860.00
+557.4%
EPS × Growth% (PEG = 1 is fair)
EPS=362, g=30%
EV/EBITDA
₩1,487.52
-10.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.04B
Dividend Discount (DDM)
₩1,293.52
-21.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.95, r=10%, g=8%
Book Value (P/B)
₩4,012.00
+142.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3371.43, ROE=10.8%, g=6%, r=10%
Reverse DCF
₩1,652.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 44.4%
Margin of Safety
₩8,076.55
+388.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10768.73, 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.