Hyundai Motor Company
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-63.4% vs price
Base Case (Median)
-1.9% vs price
Bull Case (75th pct.)
6.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-492585.64 | -181.2% | High (40%) |
| PE Comparable | $617639.29 | 1.8% | Medium (25%) |
| Growth Trajectory DCF | $656819.61 | 8.2% | Medium (20%) |
| Graham Number | $573391.18 | -5.5% | Medium (30%) |
| EV/EBITDA | $759750.80 | 25.2% | Medium (20%) |
| Earnings Power Value | $105238.04 | -82.7% | Medium (50%) |
Based on 6 out of 8 methods, 005380.KS appears fairly valued at the current price of $607000.00. The base case fair value of $595515.23 implies 1.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.