HD-Hyundai Marine Engine Co., Ltd.
KOSPI
₩52,500.00
+1.94%
Delayed · cached 15 min
Fair value analysis
071970
HD-Hyundai Marine Engine Co., Ltd.
₩52,500.00
Close used for this calculation
₩71,339.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₩71,339.55
Below FV▲ +35.9% against the close used
Model range ₩22,378.62 – ₩97,343.40
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₩22,378.62Fair value₩71,339.55Bull₩97,343.40
FairClose
52-week traded range
52W low ₩47,900.0052W high ₩115,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HD-Hyundai Marine Engine Co., Ltd. closed at ₩52,500.00, 26.4% below the consensus fair value of ₩71,339.55 drawn from 7 valuation models.
Financial DNA score 60/100 — Good. P/E of 10.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩92,553.31
+76.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩39,742.80
-24.3%
√(22.5 × EPS × BVPS)
EPS=4867.17, BVPS=14423.08 · outside Graham range (P/E 10.8, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
₩97,343.40
+85.4%
EPS × 20x (sector P/E)
EPS=4867.17, Sector P/E=20x
EV/EBITDA
₩22,378.62
-57.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=75.91B
Book Value (P/B)
₩63,399.73
+20.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14423.08, ROE=33.8%, g=3%, r=10%
Reverse DCF
₩52,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 0%
Margin of Safety
₩57,409.88
+9.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=76546.5, 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.