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₩340.00Fair value₩865.36Bull₩1,275.60
FairClose
52-week traded range
52W low ₩1,038.0052W high ₩3,640.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HANWHA GALLERIA CORPORATION closed at ₩2,680.00, 209.7% above the consensus fair value of ₩865.36 drawn from 6 valuation models.
Financial DNA score 11/100 — Weak. P/E of 157.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩826.50
-69.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,275.60
-52.4%
√(22.5 × EPS × BVPS)
EPS=17, BVPS=4253.97 · outside Graham range (P/E 157.7, P/B 0.6) — asset-light, treat as a rough floor
P/E Fair Value
₩340.00
-87.3%
EPS × 20x (sector P/E)
EPS=17, Sector P/E=20x
Book Value (P/B)
₩425.40
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4253.97, ROE=1%, g=3%, r=10%
Reverse DCF
₩2,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 35.7% | Historical: 0%
Margin of Safety
₩610.53
-77.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=814.03, 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.