HYUNDAI HOME SHOPPING NETWORK CORPORATION

057050 KRX Consumer Discretionary Consumer Discretionary
KOSPI

Fair value analysis

057050
HYUNDAI HOME SHOPPING NETWORK CORPORATION
Consumer Discretionary›Consumer Discretionary
₩87,300.00
Close used for this calculation
₩147,861.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns9/25
Balance Sheet21/25
Efficiency25/25
Growth16/25
Strong
Quality radar
66Prof.11/25Ret.9/25Eff.25/25B.Sht21/25Growth16/25

Consensus fair value

₩147,861.92
Below FV
▲ +69.4% against the close used
Model range ₩48,521.06 – ₩229,190.83
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₩48,521.06Fair value₩147,861.92Bull₩229,190.83
FairClose
52-week traded range
52W low ₩51,400.0052W high ₩94,200.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI HOME SHOPPING NETWORK CORPORATION closed at ₩87,300.00, 41.0% below the consensus fair value of ₩147,861.92 drawn from 10 valuation models.

Financial DNA score 66/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩165,848.35
+90.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.5%, r=10%, tg=3%, n=10yr
Graham Number
₩202,937.86
+132.5%
√(22.5 × EPS × BVPS)
EPS=8806, BVPS=207857.14
Graham Formula
₩229,190.83
+162.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.5%, FD=3.3%
P/E Fair Value
₩176,120.00
+101.7%
EPS × 20x (sector P/E)
EPS=8806, Sector P/E=20x
Peter Lynch (PEG)
₩48,521.06
-44.4%
EPS × Growth% (PEG = 1 is fair)
EPS=8806, g=5.5%
EV/EBITDA
₩110,503.30
+26.6%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=130.77B
Dividend Discount (DDM)
₩96,418.28
+10.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4103.1, r=10%, g=5.5%
Book Value (P/B)
₩87,507.86
+0.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=207857.14, ROE=4.2%, g=5.5%, r=10%
Reverse DCF
₩87,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 5.5%
Margin of Safety
₩145,143.19
+66.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=193524.26, 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.