What is Hyundai Motor Company (HYMTF)'s fair-value range?

EvidInvest reads Hyundai Motor Company (HYMTF)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/HYMTF.

How is Hyundai Motor Company (HYMTF)'s fair value calculated?

Hyundai Motor Company (HYMTF)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using EvidInvest's standardized annual and quarterly statements for the company. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Hyundai Motor Company (HYMTF)'s valuation inputs based on?

Inputs come from the FY2024 annual report. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&company=HYMTF&type=10-K

Fair value · Hyundai Motor Company (HYMTF) · updated 2026-10-28 · from annual report FY2024

Hyundai Motor trades at $51.00. That price implies a P/E of 1.4× and 6.9× EV/EBITDA.

Name: Hyundai Motor Company (HYMTF) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Previous close (2025-07-03)

Statements filed in KRW, converted to USD at the 2024-12-31 period-end rate (1474.78 KRW per USD; ECB reference rates).

Are those assumptions reasonable? Use HYMTF’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

P/E: 1.4×
EV/EBITDA: 6.9×

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Previous close (2025-07-03).

Set your own assumptions ↓See how each method got its number Check another stock

Inputs come from the FY2024 annual report; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

Hyundai Motor Company

Revenue: KRW 175.23T
Diluted EPS: KRW 55639.31
Free cash flow: KRW -16.03T; operating cash flow − capital expenditure
Diluted shares: 225.1M; weighted average

annual report FY2024 · fiscal year ended 2024-12-31 · filed 2024-12-31

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q2 FY2025 (filed 2025-06-30).

Open the annual report list on sec.gov

Valuation tool: build your own HYMTF range

Fair Value Summary

Daily Price — HYMTF

Range implied by today’s price2 of 7 methods

$51 – $51

Price $51.00

Bear $51Base $51Bull $51

Range with preset inputs

No preset range for this company yet.

Every method that could be solved backwards opens on the assumption today’s price makes, so the top range sits on the price — that is arithmetic, not a view. Change any input and it becomes yours.

We don’t tell you what HYMTF is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has HYMTF’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

$314.09per share

516% above the $51.00 price· outside the ±300% band, left out of the range

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price.

Not solvable from the price — Starting free cash flow is not positive; the model has nothing to grow, so no growth rate reaches the price. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what HYMTF has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)4.47%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $-107,840M · PV terminal $-527,348M · EV $-635,188M · equity $-729,261M

Year	Stage	FCF	Present value
1	Stage 1	$-11,412M	$-10,924M
2	Stage 1	$-11,983M	$-10,980M
3	Stage 1	$-12,582M	$-11,035M
4	Stage 1	$-13,211M	$-11,091M
5	Stage 1	$-13,872M	$-11,148M
6	Stage 2	$-14,219M	$-10,937M
7	Stage 2	$-14,574M	$-10,731M
8	Stage 2	$-14,939M	$-10,529M
9	Stage 2	$-15,312M	$-10,330M
10	Stage 2	$-15,695M	$-10,135M

Inputs from the filing

Statements filed in KRW, converted to USD at the 2024-12-31 period-end rate (1474.78 KRW per USD; ECB reference rates).

Free cash flow: $-8.9B; sum of the last four quarters
EBIT: $12.4B; latest annual
Shares: 224.5M
Total debt: $107.0B
Cash: $12.9B
Net debt: $94.1B; debt − cash

annual report FY2024 · period ended 2024-12-31 · filed 2024-12-31 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for HYMTF

Loading history...

Hyundai Motor trades at $51.00. That price implies a P/E of 1.4× and 6.9× EV/EBITDA.

The filing behind these numbers

Valuation tool: build your own HYMTF range

Daily Price — HYMTF

Range implied by today’s price2 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HYMTF

Compare with peers

Explore

Valuation tool: build your own HYMTF range

Daily Price — HYMTF

Range implied by today’s price2 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on HYMTF

Compare with peers

Explore