HYUNDAI G.F. HOLDINGS CO., LTD.

005440 KRX Financials Financials
KOSPI
₩13,400.00
+4.36%
Delayed · cached 15 min

Fair value analysis

005440
HYUNDAI G.F. HOLDINGS CO., LTD.
Financials›Financials
₩13,400.00
Close used for this calculation
₩35,887.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability19/25
Returns9/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Good
Quality radar
62Prof.19/25Ret.9/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

₩35,887.74
Below FV
▲ +167.8% against the close used
Model range ₩20,984.40 – ₩170,914.00
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₩20,984.40Fair value₩35,887.74Bull₩170,914.00
FairClose
52-week traded range
52W low ₩7,520.0052W high ₩18,750.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI G.F. HOLDINGS CO., LTD. closed at ₩13,400.00, 62.7% below the consensus fair value of ₩35,887.74 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 5.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩25,994.67
+94.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩39,146.29
+192.1%
√(22.5 × EPS × BVPS)
EPS=2643, BVPS=25769.23
Graham Formula
₩170,914.00
+1,175.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩52,860.00
+294.5%
EPS × 20x (sector P/E)
EPS=2643, Sector P/E=20x
Peter Lynch (PEG)
₩79,290.00
+491.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2643, g=30%
Dividend Discount (DDM)
₩20,984.40
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=388.6, r=10%, g=8%
Book Value (P/B)
₩27,701.92
+106.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25769.23, ROE=10.3%, g=6%, r=10%
Reverse DCF
₩13,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 41.8%
Margin of Safety
₩54,171.55
+304.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=72228.74, 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.