HYUNDAI MOTOR CO

005380 KRX Automobiles Automobiles
KOSPI
₩382,500.00
-1.67%
Delayed · cached 15 min

Fair value analysis

005380
HYUNDAI MOTOR CO
AutomobilesAutomobiles
₩382,500.00
Close used for this calculation
₩687,246.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability10/25
Returns11/25
Balance Sheet3/25
Efficiency23/25
Growth14/25
Average
Quality radar
47Prof.10/25Ret.11/25Eff.23/25B.Sht3/25Growth14/25

Consensus fair value

₩687,246.21
Below FV
▲ +79.7% against the close used
Model range ₩92,660.63 – ₩930,138.80
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₩92,660.63Fair value₩687,246.21Bull₩930,138.80
FairClose
52-week traded range
52W low ₩214,500.0052W high ₩750,000.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI MOTOR CO closed at ₩382,500.00, 44.3% below the consensus fair value of ₩687,246.21 drawn from 10 valuation models.

Financial DNA score 47/100 — Average. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩871,657.97
+127.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩772,909.17
+102.1%
√(22.5 × EPS × BVPS)
EPS=46506.94, BVPS=570895.52
Graham Formula
₩527,078.65
+37.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩930,138.80
+143.2%
EPS × 20x (sector P/E)
EPS=46506.94, Sector P/E=20x
Peter Lynch (PEG)
₩376,706.21
-1.5%
EPS × Growth% (PEG = 1 is fair)
EPS=46506.94, g=8.1%
EV/EBITDA
₩467,951.90
+22.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.47T
Dividend Discount (DDM)
₩92,660.63
-75.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7267.5, r=10%, g=2%
Book Value (P/B)
₩422,462.69
+10.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=570895.52, ROE=8.2%, g=3%, r=10%
Reverse DCF
₩382,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: -8.1%
Margin of Safety
₩581,584.61
+52.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=775446.15, 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.