HYUNDAI CORPORATION HOLDINGS Co.,Ltd.

227840 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩13,130.00
+1.86%
Delayed · cached 15 min

Fair value analysis

227840
HYUNDAI CORPORATION HOLDINGS Co.,Ltd.
Consumer Discretionary›Consumer Discretionary
₩13,130.00
Close used for this calculation
₩44,215.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Profitability21/25
Returns18/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
87Prof.21/25Ret.18/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

₩44,215.51
Below FV
▲ +236.8% against the close used
Model range ₩27,651.78 – ₩101,797.50
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₩27,651.78Fair value₩44,215.51Bull₩101,797.50
FairClose
52-week traded range
52W low ₩11,230.0052W high ₩14,190.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI CORPORATION HOLDINGS Co.,Ltd. closed at ₩13,130.00, 70.3% below the consensus fair value of ₩44,215.51 drawn from 10 valuation models.

Financial DNA score 87/100 — Exceptional. P/E of 3.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩47,105.11
+258.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩58,392.61
+344.7%
√(22.5 × EPS × BVPS)
EPS=4155, BVPS=36472.22
Graham Formula
₩268,690.00
+1,946.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩83,100.00
+532.9%
EPS × 20x (sector P/E)
EPS=4155, Sector P/E=20x
Peter Lynch (PEG)
₩101,797.50
+675.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4155, g=24.5%
EV/EBITDA
₩44,026.49
+235.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=21.37B
Dividend Discount (DDM)
₩27,651.78
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=512.07, r=10%, g=8%
Book Value (P/B)
₩49,693.40
+278.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36472.22, ROE=11.5%, g=6%, r=10%
Reverse DCF
₩13,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 24.5%
Margin of Safety
₩85,741.45
+553.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=114321.93, 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.