HD-Hyundai Marine Engine Co., Ltd. (071970.KS)

Valuation as at 2026-08-29 · see also the KOSPI 200 Most Undervalued screen

About HD-Hyundai Marine Engine Co., Ltd.

HD-Hyundai Marine Engine Co., Ltd. manufactures and sells marine engines, industrial facilities, and plants in South Korea and internationally. The company produces high-quality large-sized low-speed diesel engines for ships and power plants.

Source: Yahoo Finance company profile · factual description, not KashVector commentary

HD-Hyundai Marine Engine Co., Ltd. 071970.KS

Industrials · Specialty Industrial Machinery

Price
₩53,100.00
Market Cap
₩1801.23B
Free Cash Flow
₩175.80B
Beta
1.34
P/E (TTM)
N/A
52-Week Range
₩46,500.00–₩118,200.00

HD-Hyundai Marine Engine Co., Ltd.'s price & financial trends

Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.

Data as at 2026-08-29

Share price · last 2 years

₩53,100.00 +174% vs 2024-08
KOSPI Composite ₩19,380.00₩28,000.00₩50,300.00₩77,500.00₩105,800.00₩53,100.00 2024-082025-012025-062025-112026-042026-08

Earnings per share (diluted) Per quarter

₩830.00 +103% vs Q1 '25
₩409.00₩488.00₩666.00₩830.00Q1 '25Q2 '25Q3 '25Q1 '26

Free cash flow Per quarter

₩31.70B +149% vs Q1 '25
₩12.76B₩35.22B₩22.21B₩96.61B₩31.70BQ1 '25Q2 '25Q3 '25Q4 '25Q1 '26

Dividend per share

No dividend history available.

Value investing scale · Buffett · Dalio · Graham

Partial Fit
11 / 20 combined score

5 criteria had no data

See the full Buffett, Dalio & Graham breakdown for 071970.KS →

Intrinsic value estimate · 5-year forecast

BEAR
₩72,795.46
vs current ₩53,100.00
+37.1% ✅ Undervalued
BASE
₩115,922.80
vs current ₩53,100.00
+118.3% ✅ Undervalued
BULL
₩148,277.47
vs current ₩53,100.00
+179.2% ✅ Undervalued

Assumptions used in this valuation

Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.

Starting free cash flow
₩175.80B
Reported free cash flow (Yahoo)
Risk-free rate
3.90%
Fixed market seed
Beta
1.34
Floored for non-US stocks
Equity risk premium
7.50%
Market-specific seed
Cost of debt
4.50%
Synthetic rating AAA, ICR 585.4x
Tax rate
25.00%
Estimated default
Capital structure
E 100% / D 0%
Market cap vs total debt
Projection horizon
5 years
+ terminal value beyond
BearBaseBull
5-yr FCF growth12.5%25.0%30.0%
Terminal growth1.8%1.8%1.8%
WACC (discount rate)14.92%13.92%12.92%

Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 3.90% + 1.34 × 7.50% = 13.96% · WACC = weighted by 100%/0% capital structure

These numbers come from running HD-Hyundai Marine Engine Co., Ltd.'s cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or 071970.KS's competitive position. What is DCF?

Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with 071970.KS →

Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.

About this valuation

Computed on 2026-08-29 from Yahoo Finance data, using the same engine as the full DCF tool and the KOSPI 200 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.

Frequently asked questions

Is HD-Hyundai Marine Engine Co., Ltd. (071970.KS) undervalued?

The Base-case DCF estimates intrinsic value at ₩115,922.80 vs a price of ₩53,100.00 on 2026-08-29 — a +118.3% margin, so the Base case reads undervalued. This is a mechanical output, not advice.