As of 2025-07-23, the Intrinsic Value of Hanwha Corp (000880.KS) is 81,191.73 KRW. This 000880.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92,400.00 KRW, the upside of Hanwha Corp is -12.10%.
The range of the Intrinsic Value is (42,573.15) - 356,118.65 KRW
Based on its market price of 92,400.00 KRW and our intrinsic valuation, Hanwha Corp (000880.KS) is overvalued by 12.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (42,573.15) - 356,118.65 | 81,191.73 | -12.1% |
| DCF (Growth 10y) | (26,984.94) - 366,403.32 | 95,656.20 | 3.5% |
| DCF (EBITDA 5y) | (42,402.61) - 202,921.61 | 102,313.05 | 10.7% |
| DCF (EBITDA 10y) | (15,962.71) - 253,877.25 | 131,168.68 | 42.0% |
| Fair Value | 227,060.50 - 227,060.50 | 227,060.50 | 145.74% |
| P/E | 73,567.63 - 159,143.48 | 109,583.47 | 18.6% |
| EV/EBITDA | (767,556.25) - 90,456.59 | (417,606.49) | -552.0% |
| EPV | 5,169.79 - 259,075.98 | 132,122.46 | 43.0% |
| DDM - Stable | 41,221.63 - 86,333.89 | 63,777.71 | -31.0% |
| DDM - Multi | 77,569.42 - 136,900.00 | 99,942.58 | 8.2% |
| Market Cap (mil) | 8,737,344.00 |
| Beta | 1.64 |
| Outstanding shares (mil) | 94.56 |
| Enterprise Value (mil) | 50,408,644.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 13.45% |
| Cost of Debt | 5.50% |
| WACC | 5.57% |