HYUNDAI EVERDIGM Corp.

041440 KRX Industrials Industrials
KOSDAQ
₩6,700.00
-1.33%
Delayed · cached 15 min

Fair value analysis

041440
HYUNDAI EVERDIGM Corp.
IndustrialsIndustrials
₩6,700.00
Close used for this calculation
₩6,573.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability17/25
Returns4/25
Balance Sheet10/25
Efficiency8/25
Growth12/25
Average
Quality radar
39Prof.17/25Ret.4/25Eff.8/25B.Sht10/25Growth12/25

Consensus fair value

₩6,573.91
Near FV
▼ -1.9% against the close used
Model range ₩2,615.16 – ₩16,813.33
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₩2,615.16Fair value₩6,573.91Bull₩16,813.33
FairClose
52-week traded range
52W low ₩5,420.0052W high ₩6,790.00

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

Valuation summary

Trading close to the consensus fair value

HYUNDAI EVERDIGM Corp. closed at ₩6,700.00, 1.9% above the consensus fair value of ₩6,573.91 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 25.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,160.74
-23.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩7,950.96
+18.7%
√(22.5 × EPS × BVPS)
EPS=260, BVPS=10806.45
Graham Formula
₩16,813.33
+150.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,200.00
-22.4%
EPS × 20x (sector P/E)
EPS=260, Sector P/E=20x
Peter Lynch (PEG)
₩6,760.00
+0.9%
EPS × Growth% (PEG = 1 is fair)
EPS=260, g=26%
EV/EBITDA
₩7,616.11
+13.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.24B
Book Value (P/B)
₩2,615.16
-61.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10806.45, ROE=2.4%, g=6%, r=10%
Reverse DCF
₩6,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.6% | Historical: 26%
Margin of Safety
₩6,585.94
-1.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8781.26, 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.