Hurum Co., Ltd.
KOSDAQ
₩2,605.00
-0.38%
Delayed · cached 15 min
Fair value analysis
353190
Hurum Co., Ltd.
₩2,605.00
Close used for this calculation
₩929.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
18/100
Quality radar
Consensus fair value
₩929.69
Above FV▼ -64.3% against the close used
Model range ₩295.23 – ₩3,786.37
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₩295.23Fair value₩929.69Bull₩3,786.37
FairClose
52-week traded range
52W low ₩2,600.0052W high ₩4,135.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hurum Co., Ltd. closed at ₩2,605.00, 180.2% above the consensus fair value of ₩929.69 drawn from 8 valuation models.
Financial DNA score 18/100 — Weak. P/E of 89.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩543.53
-79.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩841.57
-67.7%
√(22.5 × EPS × BVPS)
EPS=29, BVPS=1085.42 · outside Graham range (P/E 89.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₩580.00
-77.7%
EPS × 20x (sector P/E)
EPS=29, Sector P/E=20x
EV/EBITDA
₩320.12
-87.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.87B
Dividend Discount (DDM)
₩3,786.37
+45.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=296.97, r=10%, g=2%
Book Value (P/B)
₩295.23
-88.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1085.42, ROE=2.7%, g=3%, r=10%
Reverse DCF
₩2,605.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.6% | Historical: 0%
Margin of Safety
₩491.28
-81.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=655.03, 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.