Hyundai E P (089470) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Hyundai E P stock KRW 7,885, price KRW 3,490, upside +125.9%, quality 57 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 2,997 KRW – 6,305 KRW · fair‑value band 5,182 KRW – 11,180 KRW · the 3,490 KRW price screens below the 7,885 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Hyundai E P in your weekly email
Every Wednesday you see whether Hyundai E P is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
HDC Hyundai Engineering Plastics Co., Ltd. develops, produces, and supplies various plastic materials in South Korea and internationally.
Show moreShow less
It offers polypropylene (PP) compound materials for use in producing automotive, interior/exterior materials, electrical and electronics components, water purifiers, etc.
The company also provides thermoplastic elastomers; cross linkable polyethylene products, such as graftmers and catalyst M/B products; matt compounds consisting of BOPP, IPP, blown films, and blow molding compounds; PE, PP, and EVA based adhesive resins; pipe coating resins; and nylon and EVOH based barrier resins.
In addition, it offers engineering plastics comprising nylon compounds, PET and PBT compounds, PBT/PET alloys, PC/ABS and PC/PBT alloys, PPE/PA and PPE/PS alloys, and PPS compounds; general purpose and high impact polystyrene products, which are used in various areas household goods and electrical appliances; and expandable polystyrene products that are used for shock absorption or packing materials.
Further, the company provides construction materials, including polybutylene and polyethylene for raised temperature pipes; pipe connectors, including PB, brass, and water tap connectors; chlorinated polyvinyl chloride pipes and joints; household ventilation flat duct system; and integrated drainage systems.
Additionally, it distributes products for use in cold and hot water supply, and heating applications. The company was formerly known as Hyundai Engineering Plastics Co., Ltd. HDC Hyundai Engineering Plastics Co., Ltd. was founded in 1988 and is headquartered in Dangjin-Si, South Korea.
Stock analysis
Hyundai E P (089470) currently trades at 3,490 KRW, while our model-based Fair Value estimate is 7,885 KRW, implying the stock looks roughly 56% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 23,514 KRW per share, and 22 of the 24 models we run sit above the 3,490 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,341 KRW, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 5,182 KRW (bear) to 11,180 KRW (bull), the price of 3,490 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Hyundai E P reported revenue of 993B KRW in FY2025 versus 860B KRW in FY2021, a compound +3.7%/yr. Reported net income was 33.1B KRW in FY2025, compounding +34.0%/yr from FY2021.
Key figures
Market cap 90.4B KRW (≈ $66.8M) Micro · P/E ratio 2.8 · P/S ratio 0.09 · EPS (TTM) 1,245 KRW · Dividend yield 4.6% · Net margin 3.1% · Return on equity 8.3% · Return on assets (EBIT) 5.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 126%, 089470 screens cheaper than that median.
Fair Value models
Bear5,182 KRWFair Value 7,885 KRWBull11,180 KRW
Price 3,490 KRW · Upside +125.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (930.55 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF5,671 KRW6,840 KRW8,175 KRW82
Growth DCF5,735 KRW6,808 KRW7,988 KRW80
Owner Earnings6,955 KRW8,486 KRW10,236 KRW78
All 24 models by family
DCF Models
FCF DCF5,671 KRW6,840 KRW8,175 KRW82
Owner Earnings6,955 KRW8,486 KRW10,236 KRW78
5Y Revenue Exit12,339 KRW19,161 KRW27,577 KRW72
5Y EBITDA Exit13,682 KRW21,508 KRW30,186 KRW75
5Y P/E Exit13,488 KRW21,169 KRW28,721 KRW71
10Y Revenue Exit8,859 KRW13,786 KRW19,858 KRW66
10Y EBITDA Exit9,955 KRW15,150 KRW21,481 KRW68
10Y P/E Exit9,851 KRW14,953 KRW20,569 KRW64
Earnings-Based
Graham-Dodd8,699 KRW18,336 KRW23,229 KRW66
PEG = 1.02,758 KRW3,940 KRW5,122 KRW57
EPV13,103 KRW14,531 KRW15,697 KRW74
Dividend Discount
Gordon GGM998.98 KRW1,365 KRW1,683 KRW69
DDM Multi-Stage998.98 KRW1,317 KRW1,616 KRW67
Multiples
P/E Multiple21,107 KRW28,142 KRW35,178 KRW63
P/S Multiple16,310 KRW21,746 KRW27,183 KRW58
P/B Multiple4,855 KRW6,473 KRW8,091 KRW55
EV/EBIT22,500 KRW31,133 KRW39,766 KRW66
EV/EBITDA18,112 KRW25,282 KRW32,453 KRW67
EV/Revenue14,058 KRW21,540 KRW29,023 KRW53
Asset-Based
NCAV (Graham)3,171 KRW4,804 KRW6,005 KRW54
Growth DCF
Growth DCF5,735 KRW6,808 KRW7,988 KRW80
Economic Profit
Residual Income10,957 KRW11,634 KRW12,853 KRW76
ROIC Compounder13,103 KRW14,679 KRW16,289 KRW72
Growth Earnings
Growth-Adj P/E15,467 KRW22,095 KRW28,724 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.6%
Start year 2020 (pandemic). Over 10 years: +1.4% a year
Revenue growth 18 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+31.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.9%
Dividend (yield on the price)4.6%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 5%
2025 sits 76% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+17.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +15.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 653 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+125.9% · Top 25%
Profitability
Return on equity (12 months)8.3% · Above median
Return on assets5.0% · Above median
Net margin (12 months)3.1% · Below median
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)16.6% · Above median
Dividend yield (12 months)4.6% · Top 25%
Balance sheet
Debt / equity0.08× · Below median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)2.8× · Cheapest 25%
P/B0.25× · Cheapest 25%
P/S (12 months)0.09× · Cheapest 25%
Price / free cash flow (fiscal year)11.3× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Hyundai E P Fair Value". https://www.fairvalue-calculator.com/stock/089470
Frequently asked questions
Is Hyundai E P (089470) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 7,885 KRW versus a price of 3,490 KRW, about +126% upside (undervalued).
What is the fair value of 089470?
Our model-based fair value for Hyundai E P is 7,885 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 3,490 KRW.
What is the quality score of 089470?
Hyundai E P has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Hyundai E P (089470)?
Our model-based price target is the fair value of 7,885 KRW (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 5,182 KRW, optimistic scenario 11,180 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hyundai E P stock forecast for 2026?
Our models put fair value at 7,885 KRW, about +126% upside versus a price of 3,490 KRW (undervalued). Cautious scenario 5,182 KRW, optimistic scenario 11,180 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hyundai E P (089470)?
Hyundai E P reported trailing-twelve-month revenue of about 1.0T KRW (latest available figure, as of Nov 9, 2026).
Does Hyundai E P pay a dividend?
Hyundai E P currently shows a dividend yield of 4.58% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Hyundai E P (089470) and when is the ex-dividend date?
Hyundai E P pays a dividend of 160.00 KRW per share a year, a dividend yield of 4.6%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 12.8% of earnings. Free cash flow covers the dividend 1.93 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hyundai E P (089470)?
For today's price to be fair in a discounted-cash-flow model, Hyundai E P would have to grow free cash flow by +17.5 % per year for five years (discount rate 12.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.6 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 089470 use?
Our models discount Hyundai E P at 12.2 %: a base by market capitalisation (micro), damped by beta 0.70, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Hyundai E P that is +17.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.2 %) and the same formula as our fair value.
How much growth has Hyundai E P (089470) delivered so far?
Over the past 5 years revenue at Hyundai E P grew +7.6 % a year. The price currently implies free-cash-flow growth of +17.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Hyundai E P (089470) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Hyundai E P (+17.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hyundai E P (089470)?
The free-cash-flow yield on the price is 8.84 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Hyundai E P produces per unit of market value. When it exceeds the discount rate of our models (12.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hyundai E P (089470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hyundai E P it is 7,885 KRW per share (as of Nov 9, 2026), against a price of 3,490 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hyundai E P stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 089470 trades below its calculated fair value: price 3,490 KRW, fair value 7,885 KRW, a gap of about +126% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 089470?
No. The price is what the market pays today (3,490 KRW); the fair value is what the company's own numbers justify (7,885 KRW). For Hyundai E P the two are 4,395 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hyundai E P worth?
The market values Hyundai E P at about 90.4B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 3,490 KRW; our models calculate a fair value of 7,885 KRW per share.
What do the bullish and bearish scenarios say about 089470?
Our models span a range for Hyundai E P: cautious scenario 5,182 KRW, base 7,885 KRW, optimistic 11,180 KRW per share (as of Nov 9, 2026, price 3,490 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 089470?
Hyundai E P trades at a price-to-earnings ratio of 2.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 7,885 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 9.9. Other multiples: P/B 0.3, P/S 0.1, EV/EBITDA 0.9.
How solid is the balance sheet of Hyundai E P (089470)?
Balance-sheet figures for Hyundai E P (as of Nov 9, 2026): return on equity 8.3%, debt of 0.08 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 089470 from its 52-week high?
Hyundai E P trades at 3,490 KRW, about 45% below its 52-week high of 6,305 KRW and at the low of 3,490 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 7,885 KRW is for.
Which stocks are comparable to Hyundai E P?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Hyundai E P stock attractive at the current price?
The data as of Nov 9, 2026: price 3,490 KRW, calculated fair value 7,885 KRW (+126%), Quality Score 57/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 089470 calculated?
We run Hyundai E P through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 7,885 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Hyundai E P currently trades 56% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Hyundai E P (089470)?
The closing price on Nov 9, 2026 was 3,490 KRW. Our model-based fair value is 7,885 KRW, about +126% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hyundai E P right now?
The price is below even our cautious bear case (5,182 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (5,182 KRW to 11,180 KRW) leaves room in how you read the outcome.
Key figures of Hyundai E P
How large is the market capitalisation of Hyundai E P (089470)?
The market capitalisation of Hyundai E P is 90.4B KRW (≈ $66.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Hyundai E P (089470)?
The price-to-sales ratio of Hyundai E P is 0.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hyundai E P (089470)?
Earnings per share at Hyundai E P are 1,245 KRW (price ÷ EPS = P/E 2.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hyundai E P (089470)?
The dividend yield of Hyundai E P is 4.6% (payout 12.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Hyundai E P (089470)?
The net margin of Hyundai E P is 3.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Hyundai E P (089470)?
The return on equity (ROE) of Hyundai E P is 8.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Hyundai E P (089470)?
On an EBIT basis the return on assets of Hyundai E P is 5.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Hyundai E P (089470)?
The operating margin of Hyundai E P is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hyundai E P (089470)?
Revenue at Hyundai E P is growing +16.6% versus a year earlier (3y avg −1.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Hyundai E P (089470)?
Earnings per share at Hyundai E P are growing +22.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hyundai E P (089470) carry?
The net debt of Hyundai E P is 88.1B KRW (fiscal year 2025, ≈ 11.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Hyundai E P in the live analysis
One click puts Hyundai E P on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026