HYUNDAI EZWEL CO., LTD.

090850 KRX Technology Technology
KOSDAQ
₩5,060.00
+0.40%
Delayed · cached 15 min

Fair value analysis

090850
HYUNDAI EZWEL CO., LTD.
Technology›Technology
₩5,060.00
Close used for this calculation
₩16,074.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability23/25
Returns23/25
Balance Sheet11/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.23/25Ret.23/25Eff.25/25B.Sht11/25Growth25/25

Consensus fair value

₩16,074.55
Below FV
▲ +217.7% against the close used
Model range ₩10,644.37 – ₩66,930.00
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₩10,644.37Fair value₩16,074.55Bull₩66,930.00
FairClose
52-week traded range
52W low ₩4,820.0052W high ₩6,590.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI EZWEL CO., LTD. closed at ₩5,060.00, 68.5% below the consensus fair value of ₩16,074.55 drawn from 10 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩20,377.10
+302.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,644.37
+110.4%
√(22.5 × EPS × BVPS)
EPS=1035, BVPS=4865.38
Graham Formula
₩66,930.00
+1,222.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩20,700.00
+309.1%
EPS × 20x (sector P/E)
EPS=1035, Sector P/E=20x
Peter Lynch (PEG)
₩31,050.00
+513.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1035, g=30%
EV/EBITDA
₩18,783.46
+271.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=24.2B
Dividend Discount (DDM)
₩11,394.11
+125.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=211, r=10%, g=8%
Book Value (P/B)
₩19,412.88
+283.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4865.38, ROE=22%, g=6%, r=10%
Reverse DCF
₩5,060.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 31.3%
Margin of Safety
₩22,247.15
+339.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29662.87, 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.