Hyundai Wia (011210) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hyundai Wia stock KRW 75,112, price KRW 49,200, upside +52.7%, 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 6, 2026.
How to read this chart
60‑month range 35,651 KRW – 100,587 KRW · fair‑value band 57,879 KRW – 91,923 KRW · the 49,200 KRW price screens below the 75,112 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Hyundai Wia in your weekly email
Every Wednesday you see whether Hyundai Wia 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.
Hyundai Wia Corporation manufactures and retails auto parts for vehicles, machinery, and industrial machinery worldwide.
Show moreShow less
It offers machine tools, such as CNC turning centers and machining centers; smart mobile robot logistics system; remote control weapon system; Howitzer, tank guns, and mortars; naval guns; and military and civilian aircraft landing gear.
The company also provides automobile parts, including gasoline, diesel, and turbocharger engines; thermal management module and electrified axle; chassis, axle, and tire modules; power transfer units, active transfer cases, electronic limited slip differentials, and couplings; constant velocity joints, outboard and Inboard joints, and shafts; and nodular and gray cast iron, as well as hot, cold, mixed, and radial forging and machining and assembly services for automobile industry.
HYUNDAI WIA Corporation was founded in 1976 and is headquartered in Changwon-Si, South Korea.
Stock analysis
Hyundai Wia (011210) currently trades at 49,200 KRW, while our model-based Fair Value estimate is 75,112 KRW, implying the stock looks roughly 34% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 115,827 KRW per share, and 20 of the 24 models we run sit above the 49,200 KRW price.
Bear case: the Dividend Discount group reads lowest at 9,590 KRW, and 4 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 57,879 KRW (bear) to 91,923 KRW (bull), the price of 49,200 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.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hyundai Wia reported revenue of 8.5T KRW in FY2025 versus 7.5T KRW in FY2021, a compound +3.0%/yr. Reported net income was 99.0B KRW in FY2025, compounding +12.3%/yr from FY2021.
Key figures
Market cap 1.3T KRW (≈ $968M) Small · P/E ratio 11.6 · P/S ratio 0.15 · EPS (TTM) 4,322 KRW · Dividend yield 2.4% · Net margin 0.8% · Return on equity 3.1% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 51% below its 52-week high and 4% above 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 53%, 011210 screens cheaper than that median.
Fair Value models
Bear57,879 KRWFair Value 75,112 KRWBull91,923 KRW
Price 49,200 KRW · Upside +52.7%
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 (2,677 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 DCF70,137 KRW83,660 KRW108,226 KRW82
Growth DCF71,443 KRW84,316 KRW105,714 KRW80
Owner Earnings58,367 KRW69,027 KRW88,392 KRW78
All 24 models by family
DCF Models
FCF DCF70,137 KRW83,660 KRW108,226 KRW82
Owner Earnings58,367 KRW69,027 KRW88,392 KRW78
5Y Revenue Exit75,113 KRW101,182 KRW140,403 KRW73
5Y EBITDA Exit116,112 KRW170,707 KRW245,217 KRW75
5Y P/E Exit68,675 KRW90,265 KRW117,092 KRW72
10Y Revenue Exit70,946 KRW90,978 KRW113,400 KRW68
10Y EBITDA Exit94,560 KRW131,018 KRW172,287 KRW69
10Y P/E Exit68,942 KRW84,690 KRW100,304 KRW65
Earnings-Based
Graham-Dodd25,315 KRW40,186 KRW48,330 KRW67
EPV60,282 KRW66,082 KRW70,842 KRW74
Dividend Discount
Gordon GGM8,048 KRW9,254 KRW10,491 KRW69
DDM Multi-Stage8,048 KRW9,925 KRW11,964 KRW67
Multiples
P/E Multiple61,426 KRW81,901 KRW102,376 KRW63
P/S Multiple47,465 KRW63,287 KRW79,109 KRW58
P/B Multiple391,555 KRW522,074 KRW652,592 KRW55
EV/EBIT100,432 KRW135,071 KRW169,709 KRW66
EV/EBITDA158,337 KRW212,277 KRW266,217 KRW67
EV/Revenue66,563 KRW96,583 KRW126,603 KRW53
Asset-Based
NCAV (Graham)11,540 KRW17,484 KRW21,855 KRW54
Growth DCF
Growth DCF71,443 KRW84,316 KRW105,714 KRW80
Rev-Margin DCF75,113 KRW102,664 KRW137,566 KRW73
Economic Profit
Residual Income84,444 KRW86,380 KRW90,622 KRW76
ROIC Compounder60,282 KRW66,082 KRW70,842 KRW72
Growth Earnings
Growth-Adj P/E43,300 KRW61,857 KRW80,415 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.64/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.7%
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.
+1.1%
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.
+5.2%
Start year 2020 (pandemic). Over 10 years: +0.7% a year
Revenue growth 14 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.
+2.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
+12.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.2%
Dividend (yield on the price)2.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.10.2% vs −2.8%, picking up
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.1% → 2%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−0.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.5%
Yearly sales growth analysts expect, extended to five years.
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 −2.1% a year for the price and +3.4% for the forecasts.
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 · 655 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+52.7% · Top 25%
Profitability
Return on equity (12 months)3.1% · Below median
Return on assets1.4% · Below median
Net margin (12 months)0.8% · Bottom 25%
Operating margin (12 months)2.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)8.0% · Above median
Dividend yield (12 months)2.4% · Above median
Balance sheet
Debt / equity0.20× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)11.6× · Cheaper than median
P/B0.36× · Cheapest 25%
P/S (12 months)0.15× · Cheapest 25%
Price / free cash flow (fiscal year)8.7× · 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 Wia Fair Value". https://www.fairvalue-calculator.com/stock/011210
Frequently asked questions
Is Hyundai Wia (011210) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 75,112 KRW versus a price of 49,200 KRW, about +53% upside (undervalued).
What is the fair value of 011210?
Our model-based fair value for Hyundai Wia is 75,112 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 49,200 KRW.
What is the quality score of 011210?
Hyundai Wia 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 Wia (011210)?
Our model-based price target is the fair value of 75,112 KRW (as of Nov 6, 2026) from 24 valuation models. Cautious scenario 57,879 KRW, optimistic scenario 91,923 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hyundai Wia stock forecast for 2026?
Our models put fair value at 75,112 KRW, about +53% upside versus a price of 49,200 KRW (undervalued). Cautious scenario 57,879 KRW, optimistic scenario 91,923 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hyundai Wia (011210)?
Hyundai Wia reported trailing-twelve-month revenue of about 8.8T KRW (latest available figure, as of Nov 6, 2026).
Does Hyundai Wia pay a dividend?
Hyundai Wia currently shows a dividend yield of 2.44% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Hyundai Wia (011210) and when is the ex-dividend date?
Hyundai Wia pays a dividend of 1,200 KRW per share a year, a dividend yield of 2.4%. The last ex-dividend date was Apr 1, 2026. The payout ratio is 27.8% of earnings. Free cash flow covers the dividend 4.72 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 Wia (011210)?
For today's price to be fair in a discounted-cash-flow model, Hyundai Wia would have to grow free cash flow by -0.1 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.2 % 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 6, 2026.
What discount rate (WACC) does the fair value of 011210 use?
Our models discount Hyundai Wia at 11.8 %: a base by market capitalisation (small), damped by beta 1.07, 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 Wia that is -0.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Hyundai Wia (011210) delivered so far?
Over the past 5 years revenue at Hyundai Wia grew +5.2 % a year. The price currently implies free-cash-flow growth of -0.1 % 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 Wia (011210) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Hyundai Wia (-0.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hyundai Wia (011210)?
The free-cash-flow yield on the price is 11.52 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Hyundai Wia produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), 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 Wia (011210)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hyundai Wia it is 75,112 KRW per share (as of Nov 6, 2026), against a price of 49,200 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 Wia stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 011210 trades below its calculated fair value: price 49,200 KRW, fair value 75,112 KRW, a gap of about +53% (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 011210?
No. The price is what the market pays today (49,200 KRW); the fair value is what the company's own numbers justify (75,112 KRW). For Hyundai Wia the two are 25,912 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hyundai Wia worth?
The market values Hyundai Wia at about 1.3T KRW (market capitalisation, as of Nov 6, 2026). Per share that is 49,200 KRW; our models calculate a fair value of 75,112 KRW per share.
What do the bullish and bearish scenarios say about 011210?
Our models span a range for Hyundai Wia: cautious scenario 57,879 KRW, base 75,112 KRW, optimistic 91,923 KRW per share (as of Nov 6, 2026, price 49,200 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 011210?
Hyundai Wia trades at a price-to-earnings ratio of 11.6 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 75,112 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.1, EV/EBITDA 1.9.
How solid is the balance sheet of Hyundai Wia (011210)?
Balance-sheet figures for Hyundai Wia (as of Nov 6, 2026): return on equity 3.1%, debt of 0.20 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 011210 from its 52-week high?
Hyundai Wia trades at 49,200 KRW, about 51% below its 52-week high of 99,723 KRW and 4% above the low of 47,350 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 75,112 KRW is for.
Which stocks are comparable to Hyundai Wia?
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 Wia stock attractive at the current price?
The data as of Nov 6, 2026: price 49,200 KRW, calculated fair value 75,112 KRW (+53%), 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 011210 calculated?
We run Hyundai Wia 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 75,112 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 Wia currently trades 34% 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 Wia (011210)?
The closing price on Nov 6, 2026 was 49,200 KRW. Our model-based fair value is 75,112 KRW, about +53% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hyundai Wia right now?
The price is below even our cautious bear case (57,879 KRW). The market is more pessimistic than our downside scenario. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Hyundai Wia
How large is the market capitalisation of Hyundai Wia (011210)?
The market capitalisation of Hyundai Wia is 1.3T KRW (≈ $968M). 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 Wia (011210)?
The price-to-sales ratio of Hyundai Wia is 0.15 (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 Wia (011210)?
Earnings per share at Hyundai Wia are 4,322 KRW (price ÷ EPS = P/E 11.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hyundai Wia (011210)?
The dividend yield of Hyundai Wia is 2.4% (payout 27.8%). 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 Wia (011210)?
The net margin of Hyundai Wia is 0.8% (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 Wia (011210)?
The return on equity (ROE) of Hyundai Wia is 3.1% (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 Wia (011210)?
On an EBIT basis the return on assets of Hyundai Wia is 2.7% (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 Wia (011210)?
The operating margin of Hyundai Wia is 2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hyundai Wia (011210)?
Revenue at Hyundai Wia is growing +8.0% versus a year earlier (3y avg +1.1%). 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 Wia (011210)?
Earnings per share at Hyundai Wia are growing +283% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hyundai Wia (011210) carry?
The net debt of Hyundai Wia is 92.7B KRW (fiscal year 2025, ≈ 0.6 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 Wia in the live analysis
One click puts Hyundai Wia on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026