HYUNDAI WIA

011210 KRX Automobiles Automobiles
KOSPI
₩57,400.00
-0.86%
Delayed · cached 15 min

Fair value analysis

011210
HYUNDAI WIA
AutomobilesAutomobiles
₩57,400.00
Close used for this calculation
₩94,595.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability13/25
Returns8/25
Balance Sheet16/25
Efficiency14/25
Growth17/25
Good
Quality radar
51Prof.13/25Ret.8/25Eff.14/25B.Sht16/25Growth17/25

Consensus fair value

₩94,595.70
Below FV
▲ +64.8% against the close used
Model range ₩37,446.67 – ₩174,423.72
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₩37,446.67Fair value₩94,595.70Bull₩174,423.72
FairClose
52-week traded range
52W low ₩47,950.0052W high ₩101,300.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI WIA closed at ₩57,400.00, 39.3% below the consensus fair value of ₩94,595.70 drawn from 10 valuation models.

Financial DNA score 51/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩121,548.43
+111.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩106,992.93
+86.4%
√(22.5 × EPS × BVPS)
EPS=3722.76, BVPS=136666.67
Graham Formula
₩174,423.72
+203.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.3%, FD=3.3%
P/E Fair Value
₩74,455.20
+29.7%
EPS × 20x (sector P/E)
EPS=3722.76, Sector P/E=20x
Peter Lynch (PEG)
₩49,587.16
-13.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3722.76, g=13.3%
EV/EBITDA
₩106,153.22
+84.9%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=204.41B
Dividend Discount (DDM)
₩43,394.40
-24.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=803.6, r=10%, g=8%
Book Value (P/B)
₩37,446.67
-34.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=136666.67, ROE=2.7%, g=6%, r=10%
Reverse DCF
₩57,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 13.3%
Margin of Safety
₩89,516.30
+56.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=119355.07, 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.