PYUNG HWA INDUSTRIAL CO., LTD

090080 KRX Automobiles Automobiles
KOSPI
₩1,004.00
-0.30%
Delayed · cached 15 min

Fair value analysis

090080
PYUNG HWA INDUSTRIAL CO., LTD
Automobiles›Automobiles
₩1,004.00
Close used for this calculation
₩2,178.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability17/25
Returns25/25
Balance Sheet5/25
Efficiency22/25
Growth20/25
Strong
Quality radar
69Prof.17/25Ret.25/25Eff.22/25B.Sht5/25Growth20/25

Consensus fair value

₩2,178.01
Below FV
▲ +116.9% against the close used
Model range ₩1,384.42 – ₩8,580.00
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₩1,384.42Fair value₩2,178.01Bull₩8,580.00
FairClose
52-week traded range
52W low ₩815.0052W high ₩1,081.00

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

Valuation summary

Trading below the consensus fair value

PYUNG HWA INDUSTRIAL CO., LTD closed at ₩1,004.00, 53.9% below the consensus fair value of ₩2,178.01 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 3.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,384.42
+37.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,694.30
+168.4%
√(22.5 × EPS × BVPS)
EPS=286, BVPS=1128.09
Graham Formula
₩18,494.67
+1,742.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩5,720.00
+469.7%
EPS × 20x (sector P/E)
EPS=286, Sector P/E=20x
Peter Lynch (PEG)
₩8,580.00
+754.6%
EPS × Growth% (PEG = 1 is fair)
EPS=286, g=30%
EV/EBITDA
₩3,241.25
+222.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=13.34B
Book Value (P/B)
₩5,437.39
+441.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1128.09, ROE=25.3%, g=6%, r=10%
Reverse DCF
₩1,004.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 195.8%
Margin of Safety
₩5,305.01
+428.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7073.35, 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.