HYUNDAI MOBIS CO.,LTD

012330 KRX Automobiles Automobiles
KOSPI
₩415,500.00
+0.00%
Delayed · cached 15 min

Fair value analysis

012330
HYUNDAI MOBIS CO.,LTD
AutomobilesAutomobiles
₩415,500.00
Close used for this calculation
₩646,177.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability13/25
Returns8/25
Balance Sheet21/25
Efficiency23/25
Growth14/25
Strong
Quality radar
65Prof.13/25Ret.8/25Eff.23/25B.Sht21/25Growth14/25

Consensus fair value

₩646,177.96
Below FV
▲ +55.5% against the close used
Model range ₩199,440.00 – ₩1,347,868.19
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₩199,440.00Fair value₩646,177.96Bull₩1,347,868.19
FairClose
52-week traded range
52W low ₩288,000.0052W high ₩768,000.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI MOBIS CO.,LTD closed at ₩415,500.00, 35.7% below the consensus fair value of ₩646,177.96 drawn from 10 valuation models.

Financial DNA score 65/100 — Strong. P/E of 10.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩657,507.37
+58.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.1%, r=10%, tg=3%, n=10yr
Graham Number
₩713,675.25
+71.8%
√(22.5 × EPS × BVPS)
EPS=40861, BVPS=554000
Graham Formula
₩1,347,868.19
+224.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.1%, FD=3.3%
P/E Fair Value
₩817,220.00
+96.7%
EPS × 20x (sector P/E)
EPS=40861, Sector P/E=20x
Peter Lynch (PEG)
₩331,791.32
-20.1%
EPS × Growth% (PEG = 1 is fair)
EPS=40861, g=8.1%
EV/EBITDA
₩493,492.13
+18.8%
(EBITDA × 14.1x − Net Debt) ÷ Shares
EBITDA=3.36T
Dividend Discount (DDM)
₩358,992.00
-13.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6648, r=10%, g=8%
Book Value (P/B)
₩199,440.00
-52.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=554000, ROE=7.4%, g=6%, r=10%
Reverse DCF
₩415,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 8.1%
Margin of Safety
₩663,050.78
+59.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=884067.7, 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.