HD HYUNDAI HEAVY INDUSTRIES CO.,LTD.

329180 KRX Industrials Industrials
KOSPI
₩479,000.00
+5.62%
Delayed · cached 15 min

Fair value analysis

329180
HD HYUNDAI HEAVY INDUSTRIES CO.,LTD.
Industrials›Industrials
₩479,000.00
Close used for this calculation
₩317,947.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability6/25
Returns10/25
Balance Sheet7/25
Efficiency7/25
Growth3/25
Weak
Quality radar
30Prof.6/25Ret.10/25Eff.7/25B.Sht7/25Growth3/25

Consensus fair value

₩317,947.60
Above FV
▼ -33.6% against the close used
Model range ₩65,958.30 – ₩535,566.93
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₩65,958.30Fair value₩317,947.60Bull₩535,566.93
FairClose
52-week traded range
52W low ₩422,000.0052W high ₩745,000.00

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

Valuation summary

Trading above the consensus fair value

HD HYUNDAI HEAVY INDUSTRIES CO.,LTD. closed at ₩479,000.00, 50.7% above the consensus fair value of ₩317,947.60 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 35.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩535,566.93
+11.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩164,386.00
-65.7%
√(22.5 × EPS × BVPS)
EPS=13489.44, BVPS=89033.46 · outside Graham range (P/E 35.5, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
₩269,788.80
-43.7%
EPS × 20x (sector P/E)
EPS=13489.44, Sector P/E=20x
EV/EBITDA
₩194,172.87
-59.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.04T
Dividend Discount (DDM)
₩65,958.30
-86.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5173.2, r=10%, g=2%
Book Value (P/B)
₩154,536.64
-67.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=89033.46, ROE=15.2%, g=3%, r=10%
Reverse DCF
₩479,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.9% | Historical: 0%
Margin of Safety
₩242,435.43
-49.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=323247.24, 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.