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₩5,565.92Fair value₩18,979.49Bull₩25,969.85
FairClose
52-week traded range
52W low ₩33,350.0052W high ₩92,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hanwha Vision CO.,LTD closed at ₩47,200.00, 148.7% above the consensus fair value of ₩18,979.49 drawn from 7 valuation models.
Financial DNA score 16/100 — Weak. P/E of 52.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,905.77
-64.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,663.76
-60.5%
√(22.5 × EPS × BVPS)
EPS=902, BVPS=17163.64 · outside Graham range (P/E 52.3, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
₩18,040.00
-61.8%
EPS × 20x (sector P/E)
EPS=902, Sector P/E=20x
EV/EBITDA
₩25,969.85
-45.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=162.27B
Book Value (P/B)
₩5,565.92
-88.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17163.64, ROE=5.3%, g=3%, r=10%
Reverse DCF
₩47,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.1% | Historical: 0%
Margin of Safety
₩13,402.38
-71.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17869.84, 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.