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₩276.48Fair value₩3,814.11Bull₩4,984.67
FairClose
52-week traded range
52W low ₩3,790.0052W high ₩7,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HASS Corp. closed at ₩5,180.00, 35.8% above the consensus fair value of ₩3,814.11 drawn from 7 valuation models.
Financial DNA score 26/100 — Weak. P/E of 26.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,636.05
-29.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,984.67
-3.8%
√(22.5 × EPS × BVPS)
EPS=194, BVPS=5692.31 · outside Graham range (P/E 26.7, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
₩3,880.00
-25.1%
EPS × 20x (sector P/E)
EPS=194, Sector P/E=20x
EV/EBITDA
₩475.03
-90.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=902.81M
Book Value (P/B)
₩276.48
-94.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5692.31, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩5,180.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 0%
Margin of Safety
₩3,125.18
-39.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4166.91, 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.