HYUNDAI BNG STEEL CO., LTD

004560 KRX Metals Metals
KOSPI
₩11,980.00
-0.17%
Delayed · cached 15 min

Fair value analysis

004560
HYUNDAI BNG STEEL CO., LTD
MetalsMetals
₩11,980.00
Close used for this calculation
₩18,159.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability8/25
Returns11/25
Balance Sheet21/25
Efficiency19/25
Growth14/25
Good
Quality radar
59Prof.8/25Ret.11/25Eff.19/25B.Sht21/25Growth14/25

Consensus fair value

₩18,159.53
Below FV
▲ +51.6% against the close used
Model range ₩2,138.43 – ₩68,577.66
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₩2,138.43Fair value₩18,159.53Bull₩68,577.66
FairClose
52-week traded range
52W low ₩9,910.0052W high ₩22,250.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI BNG STEEL CO., LTD closed at ₩11,980.00, 34.0% below the consensus fair value of ₩18,159.53 drawn from 10 valuation models.

Financial DNA score 59/100 — Good. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩68,577.66
+472.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩27,416.41
+128.9%
√(22.5 × EPS × BVPS)
EPS=976, BVPS=34228.57
Graham Formula
₩11,061.33
-7.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩19,520.00
+62.9%
EPS × 20x (sector P/E)
EPS=976, Sector P/E=20x
Peter Lynch (PEG)
₩6,060.96
-49.4%
EPS × Growth% (PEG = 1 is fair)
EPS=976, g=6.2%
EV/EBITDA
₩16,523.81
+37.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=25.89B
Dividend Discount (DDM)
₩2,138.43
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=167.72, r=10%, g=2%
Book Value (P/B)
₩9,755.14
-18.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=34228.57, ROE=2.9%, g=3%, r=10%
Reverse DCF
₩11,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: -6.2%
Margin of Safety
₩23,732.89
+98.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=31643.85, 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.