HYUNDAI FEED Inc.
KOSDAQ
₩0.00
+0.00%
Delayed · cached 15 min
Fair value analysis
016790
HYUNDAI FEED Inc.
₩994.00
Close used for this calculation
₩490.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₩490.45
Above FV▼ -50.7% against the close used
Model range ₩158.23 – ₩717.90
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₩158.23Fair value₩490.45Bull₩717.90
FairClose
Valuation summary
Trading above the consensus fair value
HYUNDAI FEED Inc. closed at ₩994.00, 102.7% above the consensus fair value of ₩490.45 drawn from 7 valuation models.
Financial DNA score 33/100 — Weak. P/E of 43.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩717.90
-27.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩458.21
-53.9%
√(22.5 × EPS × BVPS)
EPS=23, BVPS=405.71 · outside Graham range (P/E 43.2, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
₩460.00
-53.7%
EPS × 20x (sector P/E)
EPS=23, Sector P/E=20x
EV/EBITDA
₩214.63
-78.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.99B
Book Value (P/B)
₩158.23
-84.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=405.71, ROE=5.7%, g=3%, r=10%
Reverse DCF
₩994.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.5% | Historical: 0%
Margin of Safety
₩409.03
-58.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=545.37, 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.