HANPASS CO.,Ltd.
KOSDAQ
₩5,100.00
-1.73%
Delayed · cached 15 min
Fair value analysis
408470
HANPASS CO.,Ltd.
₩5,100.00
Close used for this calculation
₩12,078.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₩12,078.68
Below FV▲ +136.8% against the close used
Model range ₩8,110.15 – ₩13,995.60
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₩8,110.15Fair value₩12,078.68Bull₩13,995.60
FairClose
52-week traded range
52W low ₩4,560.0052W high ₩27,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HANPASS CO.,Ltd. closed at ₩5,100.00, 57.8% below the consensus fair value of ₩12,078.68 drawn from 6 valuation models.
Financial DNA score 49/100 — Average. P/E of 7.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,115.65
+157.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,392.76
+64.6%
√(22.5 × EPS × BVPS)
EPS=699.78, BVPS=4473.68
P/E Fair Value
₩13,995.60
+174.4%
EPS × 20x (sector P/E)
EPS=699.78, Sector P/E=20x
Book Value (P/B)
₩8,110.15
+59.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4473.68, ROE=15.7%, g=3%, r=10%
Reverse DCF
₩5,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.8% | Historical: 0%
Margin of Safety
₩8,876.00
+74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11834.67, 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.