As of 2025-07-07, the Intrinsic Value of Hyundai Corp (011760.KS) is 1,346,916.10 KRW. This 011760.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,600.00 KRW, the upside of Hyundai Corp is 4,963.60%.
The range of the Intrinsic Value is 748,702.05 - 6,582,775.61 KRW
Based on its market price of 26,600.00 KRW and our intrinsic valuation, Hyundai Corp (011760.KS) is undervalued by 4,963.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 748,702.05 - 6,582,775.61 | 1,346,916.10 | 4963.6% |
| DCF (Growth 10y) | 1,069,240.42 - 8,783,950.49 | 1,864,096.75 | 6907.9% |
| DCF (EBITDA 5y) | 298,549.36 - 427,588.22 | 322,932.56 | 1114.0% |
| DCF (EBITDA 10y) | 520,065.16 - 728,993.86 | 572,632.98 | 2052.8% |
| Fair Value | 208,231.50 - 208,231.50 | 208,231.50 | 682.83% |
| P/E | 68,466.45 - 190,066.39 | 117,238.15 | 340.7% |
| EV/EBITDA | (4,491.97) - 61,237.10 | 19,299.42 | -27.4% |
| EPV | 64,200.85 - 106,812.15 | 85,506.42 | 221.5% |
| DDM - Stable | 87,779.43 - 332,950.32 | 210,365.08 | 690.8% |
| DDM - Multi | 536,505.49 - 1,606,457.17 | 807,414.97 | 2935.4% |
| Market Cap (mil) | 351,918.00 |
| Beta | 0.66 |
| Outstanding shares (mil) | 13.23 |
| Enterprise Value (mil) | 838,530.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.11% |
| WACC | 5.45% |