HD Hyundai Co., Ltd.
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.)
85.8% vs price
Base Case (Median)
126.7% vs price
Bull Case (75th pct.)
293.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $489430.05 | 100.6% | High (40%) |
| PE Comparable | $417120.46 | 71.0% | Medium (25%) |
| Growth Trajectory DCF | $577587.00 | 136.7% | Medium (20%) |
| Graham Number | $263626.87 | 8.0% | High (80%) |
| EV/EBITDA | $1343338.56 | 450.5% | Medium (20%) |
| EV/FCF | $1413237.52 | 479.2% | Medium (20%) |
| Earnings Power Value | $553052.56 | 126.7% | High (70%) |
Based on 7 out of 8 methods, 267250.KS appears undervalued at the current price of $244000.00. The base case fair value of $553052.56 implies 126.7% 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.