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.)
-7.8% vs price
Base Case (Median)
147.1% vs price
Bull Case (75th pct.)
168.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-492585.64 | -304.4% | High (40%) |
| PE Comparable | $617639.29 | 156.3% | Medium (25%) |
| Growth Trajectory DCF | $656819.61 | 172.5% | Medium (20%) |
| Graham Number | $573391.18 | 137.9% | Medium (30%) |
| EV/EBITDA | $759750.80 | 215.2% | Medium (20%) |
| Earnings Power Value | $105238.04 | -56.3% | Medium (50%) |
Based on 6 out of 8 methods, 005387.KS appears fairly valued at the current price of $241000.00. The base case fair value of $595515.23 implies 147.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.