The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYUNDAI ELEVATOR CO.,LTD closed at ₩74,300.00, 39.7% below the consensus fair value of ₩123,317.43 drawn from 10 valuation models.
Financial DNA score 71/100 — 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
₩113,783.68
+53.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩78,281.94
+5.4%
√(22.5 × EPS × BVPS)
EPS=7258, BVPS=37525.25
Graham Formula
₩469,350.67
+531.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩145,160.00
+95.4%
EPS × 20x (sector P/E)
EPS=7258, Sector P/E=20x
Peter Lynch (PEG)
₩217,740.00
+193.1%
EPS × Growth% (PEG = 1 is fair)
EPS=7258, g=30%
EV/EBITDA
₩76,188.92
+2.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=209.22B
Dividend Discount (DDM)
₩569,732.40
+666.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10550.6, r=10%, g=8%
Book Value (P/B)
₩125,521.97
+68.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=37525.25, ROE=19.4%, g=6%, r=10%
Reverse DCF
₩74,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 35.5%
Margin of Safety
₩151,233.05
+103.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=201644.07, 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.