The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYUNDAI GLOVIS Co., LTD. closed at ₩208,500.00, 53.9% below the consensus fair value of ₩452,488.01 drawn from 10 valuation models.
Financial DNA score 77/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩504,695.51
+142.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩267,991.83
+28.5%
√(22.5 × EPS × BVPS)
EPS=23117, BVPS=138079.47
Graham Formula
₩1,494,899.33
+617.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩462,340.00
+121.7%
EPS × 20x (sector P/E)
EPS=23117, Sector P/E=20x
Peter Lynch (PEG)
₩530,303.98
+154.3%
EPS × Growth% (PEG = 1 is fair)
EPS=23117, g=22.9%
EV/EBITDA
₩484,058.19
+132.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.07T
Dividend Discount (DDM)
₩258,957.00
+24.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4795.5, r=10%, g=8%
Book Value (P/B)
₩371,088.58
+78.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=138079.47, ROE=16.8%, g=6%, r=10%
Reverse DCF
₩208,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 22.9%
Margin of Safety
₩511,861.25
+145.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=682481.67, 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.