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₩569.83Fair value₩1,557.30Bull₩3,225.17
FairClose
52-week traded range
52W low ₩2,815.0052W high ₩3,540.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hyundai Futurenet Co., Ltd closed at ₩3,350.00, 115.1% above the consensus fair value of ₩1,557.30 drawn from 10 valuation models.
Financial DNA score 48/100 — Average. P/E of 48.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,652.88
-50.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,225.17
-3.7%
√(22.5 × EPS × BVPS)
EPS=69, BVPS=6700 · outside Graham range (P/E 48.6, P/B 0.5) — asset-light, treat as a rough floor
Graham Formula
₩782.00
-76.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,380.00
-58.8%
EPS × 20x (sector P/E)
EPS=69, Sector P/E=20x
Peter Lynch (PEG)
₩1,671.18
-50.1%
EPS × Growth% (PEG = 1 is fair)
EPS=69, g=24.2%
EV/EBITDA
₩569.83
-83.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.31B
Dividend Discount (DDM)
₩2,007.49
-40.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=157.45, r=10%, g=2%
Book Value (P/B)
₩690.10
-79.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6700, ROE=1%, g=3%, r=10%
Reverse DCF
₩3,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.1% | Historical: -24.2%
Margin of Safety
₩1,320.01
-60.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1760.01, 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.