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.