HD Hyundai Electric 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.)
-85.4% vs price
Base Case (Median)
-73.7% vs price
Bull Case (75th pct.)
-62.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $75254.73 | -93.3% | High (40%) |
| PE Comparable | $421969.54 | -62.7% | Medium (25%) |
| Growth Trajectory DCF | $524221.03 | -53.6% | Medium (20%) |
| Graham Number | $166376.07 | -85.3% | High (80%) |
| EV/EBITDA | $296976.48 | -73.7% | Medium (20%) |
| EV/FCF | $420374.36 | -62.8% | Medium (20%) |
| Earnings Power Value | $162986.51 | -85.6% | High (70%) |
Based on 7 out of 8 methods, 267260.KS appears overvalued at the current price of $1130000.00. The base case fair value of $296976.48 implies 73.7% 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.