HD Hyundai Marine Solution Co., Ltd

443060 KRX Industrials Industrials
KOSPI
₩247,000.00
+7.63%
Delayed · cached 15 min

Fair value analysis

443060
HD Hyundai Marine Solution Co., Ltd
Industrials›Industrials
₩247,000.00
Close used for this calculation
₩106,116.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability8/25
Returns10/25
Balance Sheet18/25
Efficiency9/25
Growth3/25
Average
Quality radar
45Prof.8/25Ret.10/25Eff.9/25B.Sht18/25Growth3/25

Consensus fair value

₩106,116.37
Above FV
▼ -57.0% against the close used
Model range ₩49,882.40 – ₩128,332.45
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₩49,882.40Fair value₩106,116.37Bull₩128,332.45
FairClose
52-week traded range
52W low ₩159,100.0052W high ₩280,500.00

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

Valuation summary

Trading above the consensus fair value

HD Hyundai Marine Solution Co., Ltd closed at ₩247,000.00, 132.8% above the consensus fair value of ₩106,116.37 drawn from 8 valuation models.

Financial DNA score 45/100 — Average. P/E of 41.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩128,332.45
-48.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩49,882.40
-79.8%
√(22.5 × EPS × BVPS)
EPS=6013, BVPS=18391.66 · outside Graham range (P/E 41.1, P/B 13.4) — asset-light, treat as a rough floor
P/E Fair Value
₩120,260.00
-51.3%
EPS × 20x (sector P/E)
EPS=6013, Sector P/E=20x
EV/EBITDA
₩78,101.78
-68.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=350.14B
Dividend Discount (DDM)
₩69,283.50
-72.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5434, r=10%, g=2%
Book Value (P/B)
₩78,006.91
-68.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18391.66, ROE=32.7%, g=3%, r=10%
Reverse DCF
₩247,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.9% | Historical: 0%
Margin of Safety
₩74,618.71
-69.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=99491.62, 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.