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₩90.67Fair value₩2,547.93Bull₩3,900.59
FairClose
52-week traded range
52W low ₩3,225.0052W high ₩4,195.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HYUNDAI BIOLAND Co.,Ltd. closed at ₩3,980.00, 56.2% above the consensus fair value of ₩2,547.93 drawn from 10 valuation models.
Financial DNA score 42/100 — Average. P/E of 497.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩149.94
-96.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩902.27
-77.3%
√(22.5 × EPS × BVPS)
EPS=8, BVPS=4522.73 · outside Graham range (P/E 497.5, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₩90.67
-97.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩160.00
-96.0%
EPS × 20x (sector P/E)
EPS=8, Sector P/E=20x
Peter Lynch (PEG)
₩240.00
-94.0%
EPS × Growth% (PEG = 1 is fair)
EPS=8, g=30%
EV/EBITDA
₩3,900.59
-2.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=12.72B
Dividend Discount (DDM)
₩811.92
-79.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=63.68, r=10%, g=2%
Book Value (P/B)
₩452.27
-88.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4522.73, ROE=1%, g=3%, r=10%
Reverse DCF
₩3,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 50% | Historical: -46.6%
Margin of Safety
₩244.29
-93.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.72, 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.