Hyundai-Rotem Co.
KOSPI
₩124,100.00
+0.16%
Delayed · cached 15 min
Fair value analysis
064350
Hyundai-Rotem Co.
₩124,100.00
Close used for this calculation
₩166,022.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩166,022.67
Below FV▲ +33.8% against the close used
Model range ₩66,911.28 – ₩456,223.33
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₩66,911.28Fair value₩166,022.67Bull₩456,223.33
FairClose
52-week traded range
52W low ₩120,100.0052W high ₩269,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hyundai-Rotem Co. closed at ₩124,100.00, 25.3% below the consensus fair value of ₩166,022.67 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 17.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩140,866.44
+13.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩66,911.28
-46.1%
√(22.5 × EPS × BVPS)
EPS=7055, BVPS=28204.55 · outside Graham range (P/E 17.6, P/B 4.4) — asset-light, treat as a rough floor
Graham Formula
₩456,223.33
+267.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩141,100.00
+13.7%
EPS × 20x (sector P/E)
EPS=7055, Sector P/E=20x
Peter Lynch (PEG)
₩211,650.00
+70.5%
EPS × Growth% (PEG = 1 is fair)
EPS=7055, g=30%
EV/EBITDA
₩165,296.45
+33.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.01T
Book Value (P/B)
₩134,042.10
+8.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28204.55, ROE=25%, g=6%, r=10%
Reverse DCF
₩124,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.4% | Historical: 96.8%
Margin of Safety
₩150,956.45
+21.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=201275.26, 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.