Hyundai Rotem Co (064350) fair value: what the stock is really worth
We calculate from audited financials what Hyundai Rotem Co is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Hyundai Rotem Co for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 18, 2026.
How to read this chart
60‑month range 17,639 KRW – 269,000 KRW · fair‑value band 90,725 KRW – 206,174 KRW · the 118,800 KRW price screens below the 134,530 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 18, 2026.
Hyundai Rotem Company manufactures and sells railway vehicles, defense systems, and plants and machinery in South Korea and internationally.
Show more
Hyundai Rotem Company manufactures and sells railway vehicles, defense systems, and plants and machinery in South Korea and internationally. The company provides railway solutions, such as high-speed trains, regional and intercity, commuter trains and metros, tram and LRVs, locomotives, and passengers cars; power mechanical, inspection, and system engineering; operation and maintenance; signaling; and hydrogen mobility services. It also offers defense solutions, including tanks, wheeled armored vehicles, and future weapon systems. In addition, the company provides logistic automation system, automotive conveyor system, port AGV, and boarding bridge and cargo handling system; hydrogen infrastructure solutions; press equipment, such as servo, mechanical, and stamping press; and steel plant, that includes blast furnace, and cranes, as well as iron making, steel making, rolling mill, and environment and supplement facilities. Hyundai Rotem Company was founded in 1977 and is headquartered in Uiwang-si, South Korea.
Stock analysis
Hyundai Rotem Co (064350) currently trades at 118,800 KRW, while our model-based Fair Value estimate is 134,530 KRW, implying the stock looks roughly 11.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 162,268 KRW per share, and 17 of the 26 models we run sit above the 118,800 KRW price.
Bear case: the Asset-Based group reads lowest at 18,901 KRW, and 9 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 90,725 KRW (bear) to 206,174 KRW (bull), the price of 118,800 KRW sits inside 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 63/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Hyundai Rotem Co reported revenue of 5.8T KRW in FY2025 versus 2.9T KRW in FY2021, a compound +19.4%/yr. Reported net income was 770B KRW in FY2025, compounding +84.5%/yr from FY2021.
Key figures
Market cap 18.3T KRW (≈ $12.8B) · P/S ratio 3.41 · Dividend yield 0.5% · Net margin 13.2% · Return on equity 30.6% · Return on assets (EBIT) 5.7% · Operating margin 15.4% · Revenue (TTM) 6.1T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 58% below its 52-week high, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −44% fair-value upside, at 13%, 064350 screens cheaper than that median.
Fair Value models
Bear 90,725 KRWFair Value 134,530 KRWBull 206,174 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.
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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+33.4%
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.
+22.7%
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.
+16.0%
Revenue growth 12 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.
+4.9%
’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.
+89.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+89.2%
Dividend (yield on the price)0.5%
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.3% → 17%
2025 sits 289% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
+8.8%
Yearly growth needed for the next five years to justify today's price.
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.
+17.2%
Yearly sales growth analysts expect, extended to five years.
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.Railroads · 112 stocks
Beats the industry median on 9/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside−1% · Above median
Profitability
Return on equity (TTM)31% · Top 25%
Return on assets9% · Top 25%
Net margin (TTM)13% · Above median
Operating margin (TTM)15% · Above median
Growth and dividend
Revenue growth24% · Top 25%
Dividend yield (TTM)0.5% · Bottom 25%
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Railroads median · lower = cheaper
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 Rotem Co Fair Value". https://www.fairvalue-calculator.com/stock/064350
Frequently asked questions
Is Hyundai Rotem Co (064350) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of 134,530 KRW versus a price of 118,800 KRW, about +13% upside (undervalued).
What is the fair value of 064350?
Our model-based fair value for Hyundai Rotem Co is 134,530 KRW (as of Sep 18, 2026), built from audited fundamentals. The current price: 118,800 KRW.
What is the quality score of 064350?
Hyundai Rotem Co has a Quality Score of 63/100. 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 Rotem Co (064350)?
Our model-based price target is the fair value of 134,530 KRW (as of Sep 18, 2026) from 26 valuation models. Cautious scenario 90,725 KRW, optimistic scenario 206,174 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hyundai Rotem Co stock forecast for 2026?
Our models put fair value at 134,530 KRW, about +13% upside versus a price of 118,800 KRW (undervalued). Cautious scenario 90,725 KRW, optimistic scenario 206,174 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hyundai Rotem Co (064350)?
Hyundai Rotem Co reported trailing-twelve-month revenue of about 6.1T KRW (latest available figure, as of Sep 18, 2026).
Does Hyundai Rotem Co pay a dividend?
Hyundai Rotem Co currently shows a dividend yield of about 0.51% relative to its recent price (as of Sep 18, 2026).
What growth is priced into Hyundai Rotem Co (064350)?
For today's price to be fair in a discounted-cash-flow model, Hyundai Rotem Co would have to grow free cash flow by +8.8 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.0 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of 064350 use?
Our models discount Hyundai Rotem Co at 11.0 %: a base by market capitalisation (large), damped by beta 1.56, 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 Rotem Co that is +8.8 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Hyundai Rotem Co (064350) delivered so far?
Over the past 5 years revenue at Hyundai Rotem Co grew +16.0 % a year. The price currently implies +8.8 % per year free-cash-flow growth a 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 Rotem Co (064350) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Hyundai Rotem Co (+8.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hyundai Rotem Co (064350)?
The free-cash-flow yield on the price is 5.77 %: that much free cash flow Hyundai Rotem Co produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), 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 Rotem Co (064350)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hyundai Rotem Co it is 134,530 KRW per share (as of Sep 18, 2026), against a price of 118,800 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Hyundai Rotem Co stock overvalued or undervalued in 2026?
As of Sep 18, 2026, 064350 trades below its calculated fair value: price 118,800 KRW, fair value 134,530 KRW, a gap of about +13% (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 064350?
No. The price is what the market pays today (118,800 KRW); the fair value is what the company's own numbers justify (134,530 KRW). For Hyundai Rotem Co the two are 15,730 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hyundai Rotem Co worth?
The market values Hyundai Rotem Co at about 18.3T KRW (market capitalisation, as of Sep 18, 2026). Per share that is 118,800 KRW; our models calculate a fair value of 134,530 KRW per share.
What do the bullish and bearish scenarios say about 064350?
Our models span a range for Hyundai Rotem Co: cautious scenario 90,725 KRW, base 134,530 KRW, optimistic 206,174 KRW per share (as of Sep 18, 2026, price 118,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hyundai Rotem Co (064350)?
Balance-sheet figures for Hyundai Rotem Co (as of Sep 18, 2026): return on equity 30.6%, debt of 0.02 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 064350 from its 52-week high?
Hyundai Rotem Co trades at 118,800 KRW, about 58% below its 52-week high of 282,000 KRW (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of 134,530 KRW is for.
Which stocks are comparable to Hyundai Rotem Co?
From the same area (Industrials) we also value Union Pacific Corporation, CSX Corporation, Canadian Pacific Kansas City Limited, Norfolk Southern Corporation, 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 Rotem Co stock attractive at the current price?
The data as of Sep 18, 2026: price 118,800 KRW, calculated fair value 134,530 KRW (+13%), Quality Score 63/100, from 26 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 064350 calculated?
We run Hyundai Rotem Co through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 134,530 KRW, 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 16.1 % above its aggregate fair value. Hyundai Rotem Co currently trades 13 % 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 Rotem Co (064350)?
The closing price on Sep 21, 2026 was 118,800 KRW. Our model-based fair value is 134,530 KRW, about +13% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hyundai Rotem Co right now?
A fairly wide model range (90,725 KRW to 206,174 KRW) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Hyundai Rotem Co
How large is the market capitalisation of Hyundai Rotem Co (064350)?
The market capitalisation of Hyundai Rotem Co is 18.3T KRW (≈ $12.8B). 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 Rotem Co (064350)?
The price-to-sales ratio of Hyundai Rotem Co is 3.41 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Hyundai Rotem Co (064350)?
The dividend yield of Hyundai Rotem Co is 0.5%. 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 Rotem Co (064350)?
The net margin of Hyundai Rotem Co is 13.2% (fiscal year 2025). 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 Rotem Co (064350)?
The return on equity (ROE) of Hyundai Rotem Co is 30.6% (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 Rotem Co (064350)?
On an EBIT basis the return on assets of Hyundai Rotem Co is 5.7% (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 Rotem Co (064350)?
The operating margin of Hyundai Rotem Co is 15.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hyundai Rotem Co (064350)?
Revenue at Hyundai Rotem Co is growing +23.9% versus a year earlier (3y avg +22.7%). 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 Rotem Co (064350)?
Earnings per share at Hyundai Rotem Co are growing +27.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hyundai Rotem Co (064350) carry?
The net debt of Hyundai Rotem Co is 185B KRW (fiscal year 2023, ≈ 0.2 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 Rotem Co in the live analysis
One click puts Hyundai Rotem Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
