As of 2025-05-20, the Intrinsic Value of Hyundai Motor Co (005380.KS) is 206,747.96 KRW. This 005380.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193,800.00 KRW, the upside of Hyundai Motor Co is 6.70%.
The range of the Intrinsic Value is (26,268.28) - 981,602.35 KRW
Based on its market price of 193,800.00 KRW and our intrinsic valuation, Hyundai Motor Co (005380.KS) is undervalued by 6.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (26,268.28) - 981,602.35 | 206,747.96 | 6.7% |
| DCF (Growth 10y) | 102,256.27 - 1,316,397.33 | 384,872.71 | 98.6% |
| DCF (EBITDA 5y) | (163,000.61) - (745.14) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (34,138.62) - 203,192.01 | 83,278.37 | -57.0% |
| Fair Value | 1,153,767.50 - 1,153,767.50 | 1,153,767.50 | 495.34% |
| P/E | 187,459.60 - 482,736.92 | 325,264.82 | 67.8% |
| EV/EBITDA | (298,531.86) - (159,638.36) | (213,430.25) | -210.1% |
| EPV | (173,854.61) - 264.81 | (86,794.75) | -144.8% |
| DDM - Stable | 226,333.66 - 529,552.92 | 377,942.75 | 95.0% |
| DDM - Multi | 292,909.66 - 532,781.19 | 377,968.54 | 95.0% |
| Market Cap (mil) | 52,603,136.00 |
| Beta | 1.08 |
| Outstanding shares (mil) | 271.43 |
| Enterprise Value (mil) | 191,340,130.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 13.06% |
| Cost of Debt | 5.34% |
| WACC | 6.23% |