As of 2026-04-03, the Intrinsic Value of Hyundai Green Food Co Ltd (005440.KS) is 28,375.24 KRW. This 005440.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,510.00 KRW, the upside of Hyundai Green Food Co Ltd is 95.60%.
The range of the Intrinsic Value is 22,727.14 - 37,221.29 KRW
Based on its market price of 14,510.00 KRW and our intrinsic valuation, Hyundai Green Food Co Ltd (005440.KS) is undervalued by 95.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22,727.14 - 37,221.29 | 28,375.24 | 95.6% |
| DCF (Growth 10y) | 27,362.89 - 43,461.03 | 33,658.50 | 132.0% |
| DCF (EBITDA 5y) | 20,163.47 - 26,257.76 | 22,528.39 | 55.3% |
| DCF (EBITDA 10y) | 26,114.45 - 34,643.05 | 29,568.80 | 103.8% |
| Fair Value | 85,608.25 - 85,608.25 | 85,608.25 | 489.99% |
| P/E | 18,080.46 - 30,856.42 | 24,619.25 | 69.7% |
| EV/EBITDA | 12,784.86 - 25,870.41 | 18,191.56 | 25.4% |
| EPV | 40,434.75 - 54,582.59 | 47,508.66 | 227.4% |
| DDM - Stable | 24,452.64 - 47,522.91 | 35,987.75 | 148.0% |
| DDM - Multi | 33,223.90 - 50,808.75 | 40,218.73 | 177.2% |
| Market Cap (mil) | 2,262,109.00 |
| Beta | 1.16 |
| Outstanding shares (mil) | 155.90 |
| Enterprise Value (mil) | 2,941,029.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.64% |
| Cost of Debt | 4.89% |
| WACC | 7.23% |