HDC Hyundai Engineering Plastics Co., Ltd.
KOSPI
₩3,940.00
+1.03%
Delayed · cached 15 min
Fair value analysis
089470
HDC Hyundai Engineering Plastics Co., Ltd.
₩3,940.00
Close used for this calculation
₩7,329.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩7,329.45
Below FV▲ +86.0% against the close used
Model range ₩5,957.28 – ₩36,636.37
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₩5,957.28Fair value₩7,329.45Bull₩36,636.37
FairClose
52-week traded range
52W low ₩3,455.0052W high ₩6,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HDC Hyundai Engineering Plastics Co., Ltd. closed at ₩3,940.00, 46.2% below the consensus fair value of ₩7,329.45 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 3.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩6,711.19
+70.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩19,773.14
+401.9%
√(22.5 × EPS × BVPS)
EPS=1279, BVPS=13586.21
Graham Formula
₩65,177.84
+1,554.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.9%, FD=3.3%
P/E Fair Value
₩25,580.00
+549.2%
EPS × 20x (sector P/E)
EPS=1279, Sector P/E=20x
Peter Lynch (PEG)
₩19,005.94
+382.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1279, g=14.9%
EV/EBITDA
₩36,636.37
+829.9%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=49.69B
Dividend Discount (DDM)
₩5,957.28
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.32, r=10%, g=8%
Book Value (P/B)
₩11,174.66
+183.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13586.21, ROE=9.3%, g=6%, r=10%
Reverse DCF
₩3,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 14.9%
Margin of Safety
₩21,982.91
+457.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29310.54, 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.