Hanmi Financial Corporation

HAFC US Financials Regional Banks
S&P 600
$31.80
-0.28%
Delayed · cached 15 min

Fair value analysis

HAFC
Hanmi Financial Corporation
FinancialsRegional Banks
$31.80
Close used for this calculation
$53.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability17/25
Returns8/25
Balance Sheet11/25
Efficiency20/25
Growth14/25
Good
Quality radar
56Prof.17/25Ret.8/25Eff.20/25B.Sht11/25Growth14/25

Consensus fair value

$53.91
Below FV
▲ +69.5% against the close used
Model range $11.09 – $102.50
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$11.09Fair value$53.91Bull$102.50
FairClose
52-week traded range
52W low $22.9652W high $33.31

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Hanmi Financial Corporation closed at $31.80, 41.0% below the consensus fair value of $53.91 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$102.50
+222.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.4%, r=10%, tg=3%, n=10yr
Graham Number
$39.35
+23.7%
√(22.5 × EPS × BVPS)
EPS=2.51, BVPS=27.41
P/E Fair Value
$50.20
+57.9%
EPS × 20x (sector P/E)
EPS=2.51, Sector P/E=20x
Peter Lynch (PEG)
$11.09
-65.1%
EPS × Growth% (PEG = 1 is fair)
EPS=2.51, g=4.4%
EV/EBITDA
$31.98
+0.6%
(EBITDA × 12.2x − Net Debt) ÷ Shares
EBITDA=79.39M
Dividend Discount (DDM)
$20.23
-36.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.08, r=10%, g=4.4%
Book Value (P/B)
$24.27
-23.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.41, ROE=9.4%, g=4.4%, r=10%
Reverse DCF
$31.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 4.4%
Margin of Safety
$48.01
+51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64.02, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.