As of 2025-05-19, the Intrinsic Value of Hansol Logistics Co Ltd (009180.KS) is 5,354.37 KRW. This 009180.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,240.00 KRW, the upside of Hansol Logistics Co Ltd is 139.00%.
The range of the Intrinsic Value is 4,070.74 - 7,702.87 KRW
Based on its market price of 2,240.00 KRW and our intrinsic valuation, Hansol Logistics Co Ltd (009180.KS) is undervalued by 139.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,070.74 - 7,702.87 | 5,354.37 | 139.0% |
| DCF (Growth 10y) | 4,955.25 - 9,203.00 | 6,462.18 | 188.5% |
| DCF (EBITDA 5y) | 4,189.63 - 6,631.42 | 5,297.31 | 136.5% |
| DCF (EBITDA 10y) | 5,018.57 - 8,088.01 | 6,357.76 | 183.8% |
| Fair Value | 7,706.10 - 7,706.10 | 7,706.10 | 244.02% |
| P/E | 3,156.42 - 5,414.87 | 4,454.05 | 98.8% |
| EV/EBITDA | 4,909.93 - 8,906.02 | 6,442.87 | 187.6% |
| EPV | 13,845.11 - 21,554.91 | 17,700.00 | 690.2% |
| DDM - Stable | 1,739.11 - 4,072.04 | 2,905.58 | 29.7% |
| DDM - Multi | 2,690.70 - 5,073.79 | 3,531.54 | 57.7% |
| Market Cap (mil) | 63,078.40 |
| Beta | 0.36 |
| Outstanding shares (mil) | 28.16 |
| Enterprise Value (mil) | 92,563.40 |
| Market risk premium | 5.82% |
| Cost of Equity | 10.11% |
| Cost of Debt | 5.29% |
| WACC | 7.32% |