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₩3,557.84Fair value₩15,133.20Bull₩49,927.28
FairClose
52-week traded range
52W low ₩4,240.0052W high ₩5,090.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HYUNDAI INDUSTRIAL CO.,LTD closed at ₩4,780.00, 68.4% below the consensus fair value of ₩15,133.20 drawn from 10 valuation models.
Financial DNA score 63/100 — Good. P/E of 6.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩15,740.27
+229.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩13,922.44
+191.3%
√(22.5 × EPS × BVPS)
EPS=793, BVPS=10863.64
Graham Formula
₩49,927.28
+944.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.4%, FD=3.3%
P/E Fair Value
₩15,860.00
+231.8%
EPS × 20x (sector P/E)
EPS=793, Sector P/E=20x
Peter Lynch (PEG)
₩15,352.48
+221.2%
EPS × Growth% (PEG = 1 is fair)
EPS=793, g=19.4%
EV/EBITDA
₩18,142.38
+279.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=15.69B
Dividend Discount (DDM)
₩12,441.38
+160.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=230.4, r=10%, g=8%
Book Value (P/B)
₩3,557.84
-25.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10863.64, ROE=7.3%, g=6%, r=10%
Reverse DCF
₩4,780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 19.4%
Margin of Safety
₩17,896.87
+274.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23862.5, 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.