Hunesion Co.Ltd (290270) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Hunesion Co.Ltd KRW 8,400, price KRW 2,800, upside +200.0%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Hunesion Co.Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Hunesion Co.,Ltd develops and supplies IT security solutions. The company offers i-oneNet, a secure data transmission solution; i-oneNet DD, a one-way network connectivity solution; i-oneNet DX, a dual unidirectional network connection solution; and i-Spector, a network traffic collection and analysis solutions.
Show more
Hunesion Co.,Ltd develops and supplies IT security solutions. The company offers i-oneNet, a secure data transmission solution; i-oneNet DD, a one-way network connectivity solution; i-oneNet DX, a dual unidirectional network connection solution; and i-Spector, a network traffic collection and analysis solutions. It also provides TresDM, an intelligent malware detection solution; NGS, a system access control and account management solution; CamPASS, a CCTV password management solution; MoBiCa, an enterprise mobile device management solution; and ViSiCa, a visit and safety management solution. The company was founded in 2003 and is based in Seoul, South Korea.
Stock analysis
Hunesion Co.Ltd (290270) currently trades at 2,800 KRW, while our model-based Fair Value estimate is 8,400 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 9,904 KRW per share, and 24 of the 24 models we run sit above the 2,800 KRW price.
Bear case: the Asset-Based group reads lowest at 3,661 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 5,880 KRW (bear) to 10,920 KRW (bull), the price of 2,800 KRW sits below 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 67/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hunesion Co.Ltd reported revenue of 37.7B KRW in FY2025 versus 26.5B KRW in FY2021, a compound +9.2%/yr. Reported net income was 5.6B KRW in FY2025, compounding −21.5%/yr from FY2021.
Key figures
Market cap 25.8B KRW (≈ $19.0M) · P/S ratio 0.62 · Dividend yield 1.8% · Net margin 15.0% · Return on equity 11.6% · Return on assets (EBIT) 7.6% · Operating margin −32.8% · Revenue (TTM) 38.3B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −6% fair-value upside, at 200%, 290270 screens cheaper than that median.
Fair Value models
Bear 5,880 KRWFair Value 8,400 KRWBull 10,920 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+2.3%
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.
+7.4%
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.
+8.2%
Start year 2020 (pandemic)
Revenue growth 9 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.
+13.7%
’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. 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.
+13.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.6%
Dividend (yield on the price)1.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.12% vs 9%, picking up
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.11% → 13%
Start year 2020 (pandemic)
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).
−29.1%
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 −30.6% 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 - Application · 721 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)12% · Above median
Return on assets5% · Above median
Net margin (TTM)14% · Top 25%
Operating margin (TTM)−33% · Bottom 25%
Growth and dividend
Revenue growth12% · Above median
Dividend yield (TTM)1.8% · Above median
Valuation Multiplesvs Software - Application median · lower = cheaper
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). "Hunesion Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/290270
Frequently asked questions
Is Hunesion Co.Ltd (290270) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 8,400 KRW versus a price of 2,800 KRW, about +200% upside (undervalued).
What is the fair value of 290270?
Our model-based fair value for Hunesion Co.Ltd is 8,400 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,800 KRW.
What is the quality score of 290270?
Hunesion Co.Ltd has a Quality Score of 67/100. 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 Hunesion Co.Ltd (290270)?
Our model-based price target is the fair value of 8,400 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 5,880 KRW, optimistic scenario 10,920 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hunesion Co.Ltd stock forecast for 2026?
Our models put fair value at 8,400 KRW, about +200% upside versus a price of 2,800 KRW (undervalued). Cautious scenario 5,880 KRW, optimistic scenario 10,920 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hunesion Co.Ltd (290270)?
Hunesion Co.Ltd reported trailing-twelve-month revenue of about 38.3B KRW (latest available figure, as of Sep 24, 2026).
Does Hunesion Co.Ltd pay a dividend?
Hunesion Co.Ltd currently shows a dividend yield of about 1.79% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Hunesion Co.Ltd (290270)?
For today's price to be fair in a discounted-cash-flow model, Hunesion Co.Ltd would have to grow free cash flow by -29.1 % per year for five years (discount rate 9.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 290270 use?
Our models discount Hunesion Co.Ltd at 9.0 %: a base by market capitalisation (nano), damped by beta 0.57, 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 Hunesion Co.Ltd that is -29.1 % per year a year over ten years, using the same discount rate (9.0 %) and the same formula as our fair value.
How much growth has Hunesion Co.Ltd (290270) delivered so far?
Over the past 5 years revenue at Hunesion Co.Ltd grew +8.2 % a year. The price currently implies -29.1 % per year free-cash-flow growth a 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 Hunesion Co.Ltd (290270) growing?
The median revenue growth in the sector is +1.9 % a year. That is the yardstick for the growth priced into Hunesion Co.Ltd (-29.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hunesion Co.Ltd (290270)?
The free-cash-flow yield on the price is 23.19 %: that much free cash flow Hunesion Co.Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hunesion Co.Ltd (290270)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hunesion Co.Ltd it is 8,400 KRW per share (as of Sep 24, 2026), against a price of 2,800 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Hunesion Co.Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 290270 trades below its calculated fair value: price 2,800 KRW, fair value 8,400 KRW, a gap of about +200% (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 290270?
No. The price is what the market pays today (2,800 KRW); the fair value is what the company's own numbers justify (8,400 KRW). For Hunesion Co.Ltd the two are 5,600 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hunesion Co.Ltd worth?
The market values Hunesion Co.Ltd at about 25.8B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,800 KRW; our models calculate a fair value of 8,400 KRW per share.
What do the bullish and bearish scenarios say about 290270?
Our models span a range for Hunesion Co.Ltd: cautious scenario 5,880 KRW, base 8,400 KRW, optimistic 10,920 KRW per share (as of Sep 24, 2026, price 2,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hunesion Co.Ltd (290270)?
Balance-sheet figures for Hunesion Co.Ltd (as of Sep 24, 2026): return on equity 11.6%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 290270 from its 52-week high?
Hunesion Co.Ltd trades at 2,800 KRW, about 38% below its 52-week high of 4,535 KRW and 16% above the low of 2,410 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 8,400 KRW is for.
Which stocks are comparable to Hunesion Co.Ltd?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, 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 Hunesion Co.Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,800 KRW, calculated fair value 8,400 KRW (+200%), Quality Score 67/100, from 24 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 290270 calculated?
We run Hunesion Co.Ltd through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 8,400 KRW, 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 14.0 % above its aggregate fair value. Hunesion Co.Ltd currently trades 200 % 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 Hunesion Co.Ltd (290270)?
The closing price on Sep 23, 2026 was 2,800 KRW. Our model-based fair value is 8,400 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hunesion Co.Ltd right now?
The price is below even our cautious bear case (5,880 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (5,880 KRW to 10,920 KRW) leaves room in how you read the outcome.
Key figures of Hunesion Co.Ltd
How large is the market capitalisation of Hunesion Co.Ltd (290270)?
The market capitalisation of Hunesion Co.Ltd is 25.8B KRW (≈ $19.0M). 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 Hunesion Co.Ltd (290270)?
The price-to-sales ratio of Hunesion Co.Ltd is 0.62 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Hunesion Co.Ltd (290270)?
The dividend yield of Hunesion Co.Ltd is 1.8%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Hunesion Co.Ltd (290270)?
The net margin of Hunesion Co.Ltd is 15.0% (fiscal year 2025). 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 Hunesion Co.Ltd (290270)?
The return on equity (ROE) of Hunesion Co.Ltd is 11.6% (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 Hunesion Co.Ltd (290270)?
On an EBIT basis the return on assets of Hunesion Co.Ltd is 7.6% (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 Hunesion Co.Ltd (290270)?
The operating margin of Hunesion Co.Ltd is −32.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hunesion Co.Ltd (290270)?
Revenue at Hunesion Co.Ltd is growing +11.7% versus a year earlier (3y avg +7.4%). 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 Hunesion Co.Ltd (290270)?
Earnings per share at Hunesion Co.Ltd are growing +8.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Hunesion Co.Ltd in the live analysis
One click puts Hunesion Co.Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
