HYUNDAI AUTOEVER CORPORATION.
KOSPI
₩390,000.00
-1.14%
Delayed · cached 15 min
Fair value analysis
307950
HYUNDAI AUTOEVER CORPORATION.
₩390,000.00
Close used for this calculation
₩173,463.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Quality radar
Consensus fair value
₩173,463.39
Above FV▼ -55.5% against the close used
Model range ₩65,336.79 – ₩430,292.00
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₩65,336.79Fair value₩173,463.39Bull₩430,292.00
FairClose
52-week traded range
52W low ₩149,300.0052W high ₩938,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
HYUNDAI AUTOEVER CORPORATION. closed at ₩390,000.00, 124.8% above the consensus fair value of ₩173,463.39 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 58.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩179,682.08
-53.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩100,421.26
-74.3%
√(22.5 × EPS × BVPS)
EPS=6654, BVPS=67357.51 · outside Graham range (P/E 58.6, P/B 5.8) — asset-light, treat as a rough floor
Graham Formula
₩430,292.00
+10.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩133,080.00
-65.9%
EPS × 20x (sector P/E)
EPS=6654, Sector P/E=20x
Peter Lynch (PEG)
₩145,855.68
-62.6%
EPS × Growth% (PEG = 1 is fair)
EPS=6654, g=21.9%
EV/EBITDA
₩163,703.43
-58.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=255.3B
Book Value (P/B)
₩65,336.79
-83.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=67357.51, ROE=9.9%, g=6%, r=10%
Reverse DCF
₩390,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.7% | Historical: 21.9%
Margin of Safety
₩158,151.63
-59.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=210868.84, 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.