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₩4,686.99Fair value₩78,034.90Bull₩129,035.69
FairClose
52-week traded range
52W low ₩39,150.0052W high ₩71,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HS HYOSUNG Corporation closed at ₩48,950.00, 37.3% below the consensus fair value of ₩78,034.90 drawn from 7 valuation models.
Financial DNA score 41/100 — Average. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,686.99
-90.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩129,035.69
+163.6%
√(22.5 × EPS × BVPS)
EPS=5291.18, BVPS=139857.14
P/E Fair Value
₩105,823.60
+116.2%
EPS × 20x (sector P/E)
EPS=5291.18, Sector P/E=20x
Dividend Discount (DDM)
₩10,173.03
-79.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=797.88, r=10%, g=2%
Book Value (P/B)
₩15,783.88
-67.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=139857.14, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩48,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 0%
Margin of Safety
₩59,886.57
+22.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79848.76, 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.