As of 2025-05-03, the Intrinsic Value of Hanjin Transportation Co Ltd (002320.KS) is 24,137.66 KRW. This 002320.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19,160.00 KRW, the upside of Hanjin Transportation Co Ltd is 26.00%.
The range of the Intrinsic Value is (36,163.17) - 425,422.14 KRW
Based on its market price of 19,160.00 KRW and our intrinsic valuation, Hanjin Transportation Co Ltd (002320.KS) is undervalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (36,163.17) - 425,422.14 | 24,137.66 | 26.0% |
| DCF (Growth 10y) | (20,242.21) - 493,567.33 | 47,387.36 | 147.3% |
| DCF (EBITDA 5y) | (20,841.07) - 9,226.12 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (8,539.62) - 39,518.12 | 11,734.00 | -38.8% |
| Fair Value | -7,160.32 - -7,160.32 | -7,160.32 | -137.37% |
| P/E | (1,729.94) - (2,921.42) | (2,248.35) | -111.7% |
| EV/EBITDA | (26,567.00) - 6,128.94 | (13,711.68) | -171.6% |
| EPV | (46,460.84) - 14,921.53 | (15,769.63) | -182.3% |
| DDM - Stable | (1,443.22) - (4,026.69) | (2,734.96) | -114.3% |
| DDM - Multi | (38.76) - (91.64) | (55.33) | -100.3% |
| Market Cap (mil) | 286,442.00 |
| Beta | 0.54 |
| Outstanding shares (mil) | 14.95 |
| Enterprise Value (mil) | 2,141,132.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 12.15% |
| Cost of Debt | 6.16% |
| WACC | 5.44% |