HD HYUNDAI ELECTRIC CO.,LTD

267260 KRX Industrials Industrials
KOSPI
₩747,000.00
+0.13%
Delayed · cached 15 min

Fair value analysis

267260
HD HYUNDAI ELECTRIC CO.,LTD
Industrials›Industrials
₩747,000.00
Close used for this calculation
₩351,579.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Profitability10/25
Returns12/25
Balance Sheet11/25
Efficiency4/25
Growth0/25
Average
Quality radar
37Prof.10/25Ret.12/25Eff.4/25B.Sht11/25Growth0/25

Consensus fair value

₩351,579.59
Above FV
▼ -52.9% against the close used
Model range ₩160,682.47 – ₩407,080.00
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₩160,682.47Fair value₩351,579.59Bull₩407,080.00
FairClose
52-week traded range
52W low ₩569,000.0052W high ₩1,420,000.00

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

Valuation summary

Trading above the consensus fair value

HD HYUNDAI ELECTRIC CO.,LTD closed at ₩747,000.00, 112.5% above the consensus fair value of ₩351,579.59 drawn from 7 valuation models.

Financial DNA score 37/100 — Average. P/E of 36.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩378,491.46
-49.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩160,682.47
-78.5%
√(22.5 × EPS × BVPS)
EPS=20354, BVPS=56377.36 · outside Graham range (P/E 36.7, P/B 13.3) — asset-light, treat as a rough floor
P/E Fair Value
₩407,080.00
-45.5%
EPS × 20x (sector P/E)
EPS=20354, Sector P/E=20x
EV/EBITDA
₩276,826.48
-62.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=995.31B
Book Value (P/B)
₩266,664.91
-64.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=56377.36, ROE=36.1%, g=3%, r=10%
Reverse DCF
₩747,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 0%
Margin of Safety
₩236,563.48
-68.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=315417.98, 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.