HYUNDAI GREEN FOOD CO., LTD

453340 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩18,840.00
+1.95%
Delayed · cached 15 min

Fair value analysis

453340
HYUNDAI GREEN FOOD CO., LTD
Consumer DiscretionaryConsumer Discretionary
₩18,840.00
Close used for this calculation
₩34,800.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability4/25
Returns16/25
Balance Sheet19/25
Efficiency25/25
Growth13/25
Good
Quality radar
64Prof.4/25Ret.16/25Eff.25/25B.Sht19/25Growth13/25

Consensus fair value

₩34,800.89
Below FV
▲ +84.7% against the close used
Model range ₩10,569.24 – ₩53,080.00
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₩10,569.24Fair value₩34,800.89Bull₩53,080.00
FairClose
52-week traded range
52W low ₩14,830.0052W high ₩19,550.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAI GREEN FOOD CO., LTD closed at ₩18,840.00, 45.9% below the consensus fair value of ₩34,800.89 drawn from 8 valuation models.

Financial DNA score 64/100 — Good. P/E of 7.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩29,172.65
+54.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩36,596.75
+94.3%
√(22.5 × EPS × BVPS)
EPS=2654, BVPS=22428.57
P/E Fair Value
₩53,080.00
+181.7%
EPS × 20x (sector P/E)
EPS=2654, Sector P/E=20x
EV/EBITDA
₩31,674.80
+68.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=106.79B
Dividend Discount (DDM)
₩10,569.24
-43.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=828.96, r=10%, g=2%
Book Value (P/B)
₩28,676.53
+52.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22428.57, ROE=12%, g=3%, r=10%
Reverse DCF
₩18,840.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 0%
Margin of Safety
₩29,712.35
+57.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39616.47, 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.