HYUNDAI CORPORATION

011760 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩26,900.00
+2.09%
Delayed · cached 15 min

Fair value analysis

011760
HYUNDAI CORPORATION
Consumer DiscretionaryConsumer Discretionary
₩26,900.00
Close used for this calculation
₩78,309.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns18/25
Balance Sheet1/25
Efficiency25/25
Growth25/25
Good
Quality radar
61Prof.17/25Ret.18/25Eff.25/25B.Sht1/25Growth25/25

Consensus fair value

₩78,309.88
Below FV
▲ +191.1% against the close used
Model range ₩45,030.60 – ₩216,780.00
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₩45,030.60Fair value₩78,309.88Bull₩216,780.00
FairClose
52-week traded range
52W low ₩20,350.0052W high ₩32,550.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI CORPORATION closed at ₩26,900.00, 65.6% below the consensus fair value of ₩78,309.88 drawn from 10 valuation models.

Financial DNA score 61/100 — Good. P/E of 3.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩143,429.01
+433.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩96,464.48
+258.6%
√(22.5 × EPS × BVPS)
EPS=7226, BVPS=57234.04
Graham Formula
₩467,281.33
+1,637.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩144,520.00
+437.2%
EPS × 20x (sector P/E)
EPS=7226, Sector P/E=20x
Peter Lynch (PEG)
₩216,780.00
+705.9%
EPS × Growth% (PEG = 1 is fair)
EPS=7226, g=30%
EV/EBITDA
₩138,797.70
+416.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=140.13B
Dividend Discount (DDM)
₩45,030.60
+67.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=833.9, r=10%, g=8%
Book Value (P/B)
₩93,434.57
+247.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=57234.04, ROE=12.5%, g=6%, r=10%
Reverse DCF
₩26,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 32%
Margin of Safety
₩159,692.78
+493.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=212923.71, 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.