
HDC Hyundai Development Co
KRX:294870

Intrinsic Value
The intrinsic value of one
HDC Hyundai Development Co
stock under the Base Case scenario is
82 928.51
KRW.
Compared to the current market price of 25 500 KRW,
HDC Hyundai Development Co
is
Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HDC Hyundai Development Co
Fundamental Analysis


Revenue & Expenses Breakdown
HDC Hyundai Development Co
Balance Sheet Decomposition
HDC Hyundai Development Co
Current Assets | 5.4T |
Cash & Short-Term Investments | 1T |
Receivables | 2T |
Other Current Assets | 2.4T |
Non-Current Assets | 2.1T |
Long-Term Investments | 630.7B |
PP&E | 555.8B |
Intangibles | 11.8B |
Other Non-Current Assets | 883.2B |
Free Cash Flow Analysis
HDC Hyundai Development Co
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HDC Hyundai Development Co
Revenue
|
4.3T
KRW
|
Cost of Revenue
|
-3.9T
KRW
|
Gross Profit
|
402B
KRW
|
Operating Expenses
|
-217.4B
KRW
|
Operating Income
|
184.6B
KRW
|
Other Expenses
|
-28.9B
KRW
|
Net Income
|
155.7B
KRW
|
Profitability Score
Profitability Due Diligence
HDC Hyundai Development Co's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
HDC Hyundai Development Co's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HDC Hyundai Development Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
HDC Hyundai Development Co's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HDC Hyundai Development Co
According to Wall Street analysts, the average 1-year price target for
HDC Hyundai Development Co
is 29 452.5 KRW
with a low forecast of 22 220 KRW and a high forecast of 36 750 KRW.
Dividends
Current shareholder yield for HDC Hyundai Development Co is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HDC Hyundai Development Co
stock under the Base Case scenario is
82 928.51
KRW.
Compared to the current market price of 25 500 KRW,
HDC Hyundai Development Co
is
Undervalued by 69%.