HYUNDAI HT CO,LTD.

039010 KRX Technology Technology
KOSDAQ
₩8,120.00
-0.61%
Delayed · cached 15 min

Fair value analysis

039010
HYUNDAI HT CO,LTD.
TechnologyTechnology
₩8,120.00
Close used for this calculation
₩19,757.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability6/25
Returns11/25
Balance Sheet18/25
Efficiency25/25
Growth13/25
Good
Quality radar
60Prof.6/25Ret.11/25Eff.25/25B.Sht18/25Growth13/25

Consensus fair value

₩19,757.68
Below FV
▲ +143.3% against the close used
Model range ₩4,710.62 – ₩27,340.00
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₩4,710.62Fair value₩19,757.68Bull₩27,340.00
FairClose
52-week traded range
52W low ₩5,840.0052W high ₩8,280.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI HT CO,LTD. closed at ₩8,120.00, 58.9% below the consensus fair value of ₩19,757.68 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 5.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩25,621.05
+215.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩20,574.42
+153.4%
√(22.5 × EPS × BVPS)
EPS=1367, BVPS=13762.71
P/E Fair Value
₩27,340.00
+236.7%
EPS × 20x (sector P/E)
EPS=1367, Sector P/E=20x
EV/EBITDA
₩8,447.89
+4.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.01B
Dividend Discount (DDM)
₩4,710.62
-42.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=369.46, r=10%, g=2%
Book Value (P/B)
₩13,644.75
+68.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13762.71, ROE=9.9%, g=3%, r=10%
Reverse DCF
₩8,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.8% | Historical: 0%
Margin of Safety
₩18,383.87
+126.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24511.82, 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.