HYUNDAI DEPARTMENT STORE CO.,LTD

069960 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩99,000.00
-0.30%
Delayed · cached 15 min

Fair value analysis

069960
HYUNDAI DEPARTMENT STORE CO.,LTD
Consumer Discretionary›Consumer Discretionary
₩99,000.00
Close used for this calculation
₩157,215.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability8/25
Returns13/25
Balance Sheet10/25
Efficiency23/25
Growth14/25
Good
Quality radar
54Prof.8/25Ret.13/25Eff.23/25B.Sht10/25Growth14/25

Consensus fair value

₩157,215.09
Below FV
▲ +58.8% against the close used
Model range ₩26,507.25 – ₩515,757.33
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₩26,507.25Fair value₩157,215.09Bull₩515,757.33
FairClose
52-week traded range
52W low ₩74,700.0052W high ₩207,000.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI DEPARTMENT STORE CO.,LTD closed at ₩99,000.00, 37.0% below the consensus fair value of ₩157,215.09 drawn from 10 valuation models.

Financial DNA score 54/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩515,757.33
+421.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩212,991.01
+115.1%
√(22.5 × EPS × BVPS)
EPS=9572, BVPS=210638.3
Graham Formula
₩108,482.67
+9.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩191,440.00
+93.4%
EPS × 20x (sector P/E)
EPS=9572, Sector P/E=20x
Peter Lynch (PEG)
₩82,510.64
-16.7%
EPS × Growth% (PEG = 1 is fair)
EPS=9572, g=8.6%
EV/EBITDA
₩188,610.81
+90.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=377.95B
Dividend Discount (DDM)
₩26,507.25
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2079, r=10%, g=2%
Book Value (P/B)
₩46,942.25
-52.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=210638.3, ROE=4.6%, g=3%, r=10%
Reverse DCF
₩99,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: -8.6%
Margin of Safety
₩192,875.81
+94.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=257167.75, 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.