Hancom WITH Inc (054920) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hancom WITH Inc stock KRW 4,409, price KRW 3,285, upside +34.2%, quality 65 out of 100. Rating: undervalued. Calculated from audited financials with 23 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range 2,295 KRW – 11,550 KRW · fair‑value band 2,861 KRW – 5,512 KRW · the 3,285 KRW price screens below the 4,409 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Hancom WITH in your weekly email
Every Wednesday you see whether Hancom WITH is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Hancom WITH Inc. offers security products and solutions in Korea.
Show moreShow less
The company offers HancomSLedger, a blockchain platform; Hancom BSS, a blockchain security solution; Hancom Pass, a biometric authentication platform solution; FacePIN, a facial recognition solution; AnyPIN, a web standard solution that supports simple authentication of the instrument panel without installation; AnySign, a web section encryption solution that performs authentication, encryption, and decryption; and Hancom xPKI solution provides CA/RA/OCSP to build a private PKI infrastructure, including user management, and certificate issuance/management/verification/disuse list generation.
It also provides Hancom xDB TSS, a storage-based encryption method that automatically encrypts and decrypts structured and unstructured data at the storage level without modifying the source; Clarity, an open-source visualization and security management solution; mobile and digital forensic products; mobile forensic training services; mobile forensic lab solutions; and VR cognitive/anti-dementia training systems.
The company was formerly known as Hancom Secure Inc. and changed its name to Hancom WITH Inc. in July 2019. Hancom WITH Inc. was founded in 1999 and is based in Seongnam, South Korea.
Stock analysis
Hancom WITH Inc (054920) currently trades at 3,285 KRW, while our model-based Fair Value estimate is 4,409 KRW, implying the stock looks roughly 25% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 7,796 KRW per share, and 19 of the 23 models we run sit above the 3,285 KRW price.
Bear case: the Economic Profit group reads lowest at 2,423 KRW, and 4 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2,861 KRW (bear) to 5,512 KRW (bull), the price of 3,285 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hancom WITH Inc reported revenue of 771B KRW in FY2025 versus 26.2B KRW in FY2021, a compound +132.9%/yr. Reported net income was 7.8B KRW in FY2025, compounding +11.0%/yr from FY2021.
Key figures
Market cap 106B KRW (≈ $78.2M) Micro · P/S ratio 2.52 · Net margin 27.8% · Return on equity 27.4% · Return on assets (EBIT) 0.5% (5-year average) · Operating margin 6.5% · Revenue growth (YoY) +0.6% · EPS growth (YoY) +166%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 60% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −2% fair-value upside, at 34%, 054920 screens cheaper than that median.
Fair Value models
Bear2,861 KRWFair Value 4,409 KRWBull5,512 KRW
Price 3,285 KRW · Upside +34.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+72.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+199.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+90.3%
Start year 2020 (pandemic). Over 10 years: +48.8% a year
Revenue growth 17 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.0%
’12
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
≈ −17.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.0%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 1%
⚠ Rate on operating basis: 2025 sits 101% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+26.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +23.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software & IT Services · 33 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Above median
Fair Value upside+34.2% · Above median
Profitability
Return on equity (12 months)27.4% · Below median
Return on assets3.1% · Above median
Net margin (12 months)27.8% · Top 25%
Operating margin (12 months)6.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)0.6% · Below median
Balance sheet
Debt / equity0.10× · Above median
Valuation Multiplesvs Software & IT Services median · lower = cheaper
P/B0.73× · Cheaper than median
P/S (12 months)2.52× · Priciest 25%
Price / free cash flow (fiscal year)17.3× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Hancom WITH Inc Fair Value". https://www.fairvalue-calculator.com/stock/054920
Frequently asked questions
Is Hancom WITH Inc (054920) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 4,409 KRW versus a price of 3,285 KRW, about +34% upside (undervalued).
What is the fair value of 054920?
Our model-based fair value for Hancom WITH Inc is 4,409 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 3,285 KRW.
What is the quality score of 054920?
Hancom WITH Inc has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Hancom WITH Inc (054920)?
Our model-based price target is the fair value of 4,409 KRW (as of Nov 7, 2026) from 23 valuation models. Cautious scenario 2,861 KRW, optimistic scenario 5,512 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hancom WITH Inc stock forecast for 2026?
Our models put fair value at 4,409 KRW, about +34% upside versus a price of 3,285 KRW (undervalued). Cautious scenario 2,861 KRW, optimistic scenario 5,512 KRW. The calculation is refreshed regularly with new filings.
What growth is priced into Hancom WITH Inc (054920)?
For today's price to be fair in a discounted-cash-flow model, Hancom WITH Inc would have to grow free cash flow by +26.4 % per year for five years (discount rate 15.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +90.3 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 054920 use?
Our models discount Hancom WITH Inc at 15.6 %: a base by market capitalisation (micro), damped by beta 2.13, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hancom WITH Inc that is +26.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.6 %) and the same formula as our fair value.
How much growth has Hancom WITH Inc (054920) delivered so far?
Over the past 5 years revenue at Hancom WITH Inc grew +90.3 % a year. The price currently implies free-cash-flow growth of +26.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hancom WITH Inc (054920) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Hancom WITH Inc (+26.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hancom WITH Inc (054920)?
The free-cash-flow yield on the price is 7.42 %: that much free cash flow Hancom WITH Inc produces per unit of market value. When it exceeds the discount rate of our models (15.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hancom WITH Inc (054920)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hancom WITH Inc it is 4,409 KRW per share (as of Nov 7, 2026), against a price of 3,285 KRW. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hancom WITH Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 054920 trades below its calculated fair value: price 3,285 KRW, fair value 4,409 KRW, a gap of about +34% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 054920?
No. The price is what the market pays today (3,285 KRW); the fair value is what the company's own numbers justify (4,409 KRW). For Hancom WITH Inc the two are 1,124 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hancom WITH Inc worth?
The market values Hancom WITH Inc at about 106B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 3,285 KRW; our models calculate a fair value of 4,409 KRW per share.
What do the bullish and bearish scenarios say about 054920?
Our models span a range for Hancom WITH Inc: cautious scenario 2,861 KRW, base 4,409 KRW, optimistic 5,512 KRW per share (as of Nov 7, 2026, price 3,285 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hancom WITH Inc (054920)?
Balance-sheet figures for Hancom WITH Inc (as of Nov 7, 2026): return on equity 27.4%, debt of 0.10 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 054920 from its 52-week high?
Hancom WITH Inc trades at 3,285 KRW, about 60% below its 52-week high of 8,170 KRW and 14% above the low of 2,870 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,409 KRW is for.
Which stocks are comparable to Hancom WITH Inc?
From the same area (Technology) we also value Gabia Inc, KINX, Inc, Wemade Co, AfreecaTV Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Hancom WITH Inc stock attractive at the current price?
The data as of Nov 7, 2026: price 3,285 KRW, calculated fair value 4,409 KRW (+34%), Quality Score 65/100, from 23 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 054920 calculated?
We run Hancom WITH Inc through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 4,409 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Hancom WITH Inc currently trades 25% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Hancom WITH Inc (054920)?
The closing price on Nov 6, 2026 was 3,285 KRW. Our model-based fair value is 4,409 KRW, about +34% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hancom WITH Inc right now?
Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (2,861 KRW to 5,512 KRW) leaves room in how you read the outcome.
Key figures of Hancom WITH Inc
How large is the market capitalisation of Hancom WITH Inc (054920)?
The market capitalisation of Hancom WITH Inc is 106B KRW (≈ $78.2M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hancom WITH Inc (054920)?
The price-to-sales ratio of Hancom WITH Inc is 2.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Hancom WITH Inc (054920)?
The net margin of Hancom WITH Inc is 27.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Hancom WITH Inc (054920)?
The return on equity (ROE) of Hancom WITH Inc is 27.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Hancom WITH Inc (054920)?
On an EBIT basis the return on assets of Hancom WITH Inc is 0.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Hancom WITH Inc (054920)?
The operating margin of Hancom WITH Inc is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hancom WITH Inc (054920)?
Revenue at Hancom WITH Inc is growing +0.6% versus a year earlier (3y avg +200%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Hancom WITH Inc (054920)?
Earnings per share at Hancom WITH Inc are growing +166% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hancom WITH Inc (054920) carry?
The net debt of Hancom WITH Inc is 62.0B KRW (fiscal year 2025, ≈ 10.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Hancom WITH Inc in the live analysis
One click puts Hancom WITH Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026