The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
HD HYUNDAI CO.,LTD. closed at ₩247,500.00, 28.3% below the consensus fair value of ₩345,422.04 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 18.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩384,459.71
+55.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩209,407.48
-15.4%
√(22.5 × EPS × BVPS)
EPS=13623, BVPS=143063.58 · outside Graham range (P/E 18.2, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₩880,954.00
+255.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩272,460.00
+10.1%
EPS × 20x (sector P/E)
EPS=13623, Sector P/E=20x
Peter Lynch (PEG)
₩408,690.00
+65.1%
EPS × Growth% (PEG = 1 is fair)
EPS=13623, g=30%
Dividend Discount (DDM)
₩219,186.00
-11.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4059, r=10%, g=8%
Book Value (P/B)
₩125,895.95
-49.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=143063.58, ROE=9.5%, g=6%, r=10%
Reverse DCF
₩247,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.9% | Historical: 78.1%
Margin of Safety
₩327,615.22
+32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=436820.3, 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.