ECOPRO HN CO., LTD

383310 KRX Chemicals Chemicals
KOSDAQ
₩23,100.00
-0.86%
Delayed · cached 15 min

Fair value analysis

383310
ECOPRO HN CO., LTD
ChemicalsChemicals
₩23,100.00
Close used for this calculation
₩11,203.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Profitability11/25
Returns1/25
Balance Sheet10/25
Efficiency4/25
Growth1/25
Weak
Quality radar
26Prof.11/25Ret.1/25Eff.4/25B.Sht10/25Growth1/25

Consensus fair value

₩11,203.25
Above FV
▼ -51.5% against the close used
Model range ₩1,410.63 – ₩14,361.95
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₩1,410.63Fair value₩11,203.25Bull₩14,361.95
FairClose
52-week traded range
52W low ₩20,700.0052W high ₩44,050.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

ECOPRO HN CO., LTD closed at ₩23,100.00, 106.2% above the consensus fair value of ₩11,203.25 drawn from 9 valuation models.

Financial DNA score 26/100 — Weak. P/E of 36.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,169.54
-60.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
₩14,361.95
-37.8%
√(22.5 × EPS × BVPS)
EPS=631, BVPS=14528.3 · outside Graham range (P/E 36.6, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₩13,175.28
-43.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.6%, FD=3.3%
P/E Fair Value
₩12,620.00
-45.4%
EPS × 20x (sector P/E)
EPS=631, Sector P/E=20x
Peter Lynch (PEG)
₩2,258.98
-90.2%
EPS × Growth% (PEG = 1 is fair)
EPS=631, g=3.6%
EV/EBITDA
₩1,410.63
-93.9%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=11.71B
Book Value (P/B)
₩1,719.86
-92.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14528.3, ROE=4.3%, g=3.6%, r=10%
Reverse DCF
₩23,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 3.6%
Margin of Safety
₩9,248.77
-60.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12331.69, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.