As of 2025-05-30, the Intrinsic Value of Hanwha Investment&Securities Co Ltd (003530.KS) is 175,095.05 KRW. This 003530.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,520.00 KRW, the upside of Hanwha Investment&Securities Co Ltd is 3,773.80%.
The range of the Intrinsic Value is 132,735.66 - 249,008.17 KRW
Based on its market price of 4,520.00 KRW and our intrinsic valuation, Hanwha Investment&Securities Co Ltd (003530.KS) is undervalued by 3,773.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 132,735.66 - 249,008.17 | 175,095.05 | 3773.8% |
| DCF (Growth 10y) | 168,726.60 - 300,412.47 | 216,803.74 | 4696.5% |
| DCF (EBITDA 5y) | 23,409.85 - 32,298.92 | 26,225.07 | 480.2% |
| DCF (EBITDA 10y) | 55,890.13 - 68,332.58 | 60,295.95 | 1234.0% |
| Fair Value | 13,164.32 - 13,164.32 | 13,164.32 | 191.25% |
| P/E | 1,972.69 - 4,865.54 | 3,395.74 | -24.9% |
| EV/EBITDA | (11,584.83) - 25,410.35 | (2,460.64) | -154.4% |
| EPV | 59,272.79 - 81,153.92 | 70,213.36 | 1453.4% |
| DDM - Stable | 3,210.51 - 7,343.20 | 5,276.86 | 16.7% |
| DDM - Multi | 1,396.39 - 2,687.91 | 1,858.07 | -58.9% |
| Market Cap (mil) | 991,462.00 |
| Beta | 0.69 |
| Outstanding shares (mil) | 219.35 |
| Enterprise Value (mil) | 9,082,112.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.47% |
| Cost of Debt | 4.41% |
| WACC | 3.75% |