Hyundai Glovis (086280) fair value: what the stock is really worth
We calculate from audited financials what Hyundai Glovis 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, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
A solid business, trading 22% below our fair value of 258,723 KRW.
As of Aug 23, 2026, the fair value of Hyundai Glovis is 258,723 KRW per share against a price of 203,000 KRW, so the fair value sits 27% above the price. A model estimate from reported figures, not an analyst target.
✓Healthy Growth (revenue 5y +12.3 %/yr)
!Thin margins · 5.6% net margin
✓Low debt · generates free cash flow
·2.86% dividend yield
✓Ranks above peers (10/10)
!Moderate moat 49/100
!Evidence only medium, so the estimate is less certain
Evidence: MediumRange 186,823 KRW to 323,541 KRW
Fair value as of: Aug 23, 2026
From 26 valuation models · updated 17 days ago
Fair value updated Aug 23, 2026, revised from 468,982 KRW to 258,723 KRW (−44.8%) since Aug 13, 2026. Share price −2.2% over the past month.
This is the short version. In the app for Hyundai Glovis:
Watch Hyundai Glovis 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 free
69 individual criteria per stock, every one traceable See the method →
What matters now
Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
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.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.
How to read this chart
60‑month range 98,984 KRW – 284,000 KRW · fair‑value band 186,823 KRW – 323,541 KRW · the 203,000 KRW price screens below the 258,723 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 23, 2026.
Hyundai Glovis (086280) currently trades at 203,000 KRW, while our model-based Fair Value estimate is 258,723 KRW, implying the stock looks roughly 21.5% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of 580,368 KRW per share, and 23 of the 26 models we run sit above the 203,000 KRW price. Bear case: the Dividend Discount group reads lowest at 63,649 KRW, and 3 of the 26 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Hyundai Glovis generated revenue of 30.2T KRW at a net margin of 5.6%. Revenue grew 8.2% year over year. It earns a return on equity of 17.3%. Net debt stands at 74.8B KRW. Fundamentals as of Aug 23, 2026
Scenario range: 186,823 KRW (bear) to 323,541 KRW (bull), the price of 203,000 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 30% below its 52-week high and 80% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −5% fair-value upside, at 27%, 086280 screens cheaper than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
Highest evidence
FCF DCF best evidence353,699 KRW603,289 KRW1,038,732 KRW78
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.48TTM
Dividend yield2.9%
Net margin5.9%FY2025
Return on equity17.3%TTM
Return on assets (EBIT)10.9%avg 5y
Operating margin6.7%TTM
More key figures
Growth
Revenue (TTM)30.2T KRWTTM
Revenue growth (YoY)+8.2%3y avg +3.1%
EPS growth (YoY)−14.5%
Balance sheet & cash flow
Free cash flow1.9T KRWFY2025
Net debt74.8B KRWFY2022 · ≈ 0.0 yrs of FCF
Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality56/100
Of which business quality 57
· Market factors (momentum, volatility) 36
Profitability57
Margins and returns on capital today
Quality Growth48
Are margins and returns improving?
Cashflow52
Earnings quality: real cash, not paper profit
Fin. Strength81
Balance sheet, leverage, solvency risk
Investment58
Disciplined investing over empire-building
Low Volatility33
Calm price path (market factor)
Momentum31
Price trend over the last 3–12 months (market factor)
52W Momentum49
Distance to the 52-week high (market factor)
Net Issuance40
Buybacks instead of dilution
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Hyundai Glovis Co., Ltd. operates as logistics and distribution company in South Korea and internationally. It offers in/outbound logistics services comprising export, import, packaging, and storage of products; vehicle transportation, pre-delivery inspection, parking in yard, and port loading/unloading services; parts logistics services; bulk logistics …
Full company description
Hyundai Glovis Co., Ltd. operates as logistics and distribution company in South Korea and internationally. It offers in/outbound logistics services comprising export, import, packaging, and storage of products; vehicle transportation, pre-delivery inspection, parking in yard, and port loading/unloading services; parts logistics services; bulk logistics services; general logistics services, including transportation, storage, and unloading for various industries, such as food, distribution, housing, and industrial goods; and special logistics services for defense strategic materials, dangerous goods, and office/equipment transfers. The company also offers knock down services; vehicle/special cargo services transportation, and special cargo on pure car and truck carriers; and dry and wet bulk cargo transportation services. In addition, it engages in the operation of terminals; used car business; and trading of nonferrous metal. The company was formerly known as Glovis Co., Ltd. and changed its name to Hyundai Glovis Co., Ltd. in November 2011. Hyundai Glovis Co., Ltd. was founded in 2001 and is based in Seoul, South Korea.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Hyundai Glovis reported revenue of 29.6T KRW in FY2025 versus 21.8T KRW in FY2021, a compound +7.9%/yr. Reported net income was 1.7T KRW in FY2025, compounding +22.0%/yr from FY2021.
Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
29.6T KRW
Latest YoY
+4.1%
Avg. revenue growth/yr (3Y) ⓘ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.
+3.1%
Avg. revenue growth/yr (5Y) ⓘ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.
+12.3%
Avg. revenue growth/yr (20Y) ⓘ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.
+15.0%
Value creation/yr (5Y, in KRW) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+10.3%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+7.4%
Dividend yield2.9%
Operating margin (EBIT) ⓘ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.4.0% (2020) → 7.0% (2025) · rising
Worst earnings drop54% (2024) · in KRW
⚠ Revenue per share shrinking 2.2%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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 Glovis Fair Value". https://www.fairvalue-calculator.com/stock/086280
Peer Group
Integrated Freight & Logistics · 206 stocks
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.
Valuation
Quality Score56 · Above median
Fair Value upside+26% · Above median
Profitability
Return on equity (TTM)17% · Top 25%
Return on assets7% · Top 25%
Net margin (TTM)6% · Above median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth8% · Above median
Dividend yield (TTM)2.9% · Above median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiples vs Integrated Freight & Logistics median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Hyundai Glovis deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years-6.2 % per year
Achieved revenue growth, 5 years+12.3 % p.a.
Sector median revenue growth+4.6 %
FCF yield on price12.33 %
Discount rate (WACC) in the models9.7 %
The price demands less growth than the company recently delivered: even a weaker business would justify the price. Ranking of the largest stocks →
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
This stockSector peers
VALUE70· sector 44
FUTURE41· sector 8
PAST69· sector 26
HEALTH97· sector 94
DIVIDEND57· sector 56
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Integrated Freight & Logistics stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).
Is Hyundai Glovis (086280) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of 258,723 KRW versus a price of 203,000 KRW, about +27% upside (undervalued).
What is the fair value of 086280?
Our model-based fair value for Hyundai Glovis is 258,723 KRW (as of Aug 23, 2026), built from audited fundamentals. The current price: 203,000 KRW.
What is the quality score of 086280?
Hyundai Glovis has a Quality Score of 56/100. 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 Glovis (086280)?
Our model-based price target is the fair value of 258,723 KRW (as of Aug 23, 2026) from 26 valuation models. Cautious scenario 186,823 KRW, optimistic scenario 323,541 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Hyundai Glovis stock forecast for 2026?
Our models put fair value at 258,723 KRW, about +27% upside versus a price of 203,000 KRW (undervalued). Cautious scenario 186,823 KRW, optimistic scenario 323,541 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Hyundai Glovis (086280)?
Hyundai Glovis reported trailing-twelve-month revenue of about 30.2T KRW (latest available figure, as of Aug 23, 2026).
What is the net profit margin of 086280?
The net profit margin of Hyundai Glovis is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does Hyundai Glovis pay a dividend?
Hyundai Glovis currently shows a dividend yield of about 2.86% relative to its recent price (as of Aug 23, 2026).
What growth is priced into Hyundai Glovis (086280)?
For today's price to be fair in a discounted-cash-flow model, Hyundai Glovis would have to grow free cash flow by -6.2 % per year for ten years (discount rate 9.7 %, then 2 % perpetual growth). Over the last 5 years revenue grew +12.3 % per year. As of Aug 23, 2026.
What discount rate (WACC) does the fair value of 086280 use?
Our models discount Hyundai Glovis at 9.7 %: a base by market capitalisation (large), damped by beta 1.01, country premium for South Korea. The same rate applies in all 26 models.
What is the intrinsic value of Hyundai Glovis (086280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hyundai Glovis it is 258,723 KRW per share (as of Aug 23, 2026), against a price of 203,000 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Hyundai Glovis stock overvalued or undervalued in 2026?
As of Aug 23, 2026, 086280 trades below its calculated fair value: price 203,000 KRW, fair value 258,723 KRW, a gap of about +27% (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 086280?
No. The price is what the market pays today (203,000 KRW); the fair value is what the company's own numbers justify (258,723 KRW). For Hyundai Glovis the two are 55,723 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Hyundai Glovis worth?
The market values Hyundai Glovis at about 14.3T KRW (market capitalisation, as of Aug 23, 2026). Per share that is 203,000 KRW; our models calculate a fair value of 258,723 KRW per share.
What do the bullish and bearish scenarios say about 086280?
Our models span a range for Hyundai Glovis: cautious scenario 186,823 KRW, base 258,723 KRW, optimistic 323,541 KRW per share (as of Aug 23, 2026, price 203,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hyundai Glovis (086280)?
Balance-sheet figures for Hyundai Glovis (as of Aug 23, 2026): return on equity 17.3%, debt of 0.06 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 086280 from its 52-week high?
Hyundai Glovis trades at 203,000 KRW, about 30% below its 52-week high of 288,584 KRW and 80% above the low of 112,899 KRW (as of Aug 23, 2026). Distance from the high says nothing about value: that is what the fair value of 258,723 KRW is for.
Which stocks are comparable to Hyundai Glovis?
From the same area (Industrials) we also value United Parcel Service, Inc, FedEx Corporation, Deutsche Post AG, DSV A/S, 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 Glovis stock attractive at the current price?
The data as of Aug 23, 2026: price 203,000 KRW, calculated fair value 258,723 KRW (+27%), Quality Score 56/100, 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 086280 calculated?
We run Hyundai Glovis 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 258,723 KRW, with the spread shown as a cautious and an optimistic scenario.
Free · no account needed
Watch Hyundai Glovis in the live analysis
One click puts Hyundai Glovis 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.
