As of 2025-07-20, the Intrinsic Value of Hannong Chemicals Inc (011500.KS) is 19,175.90 KRW. This 011500.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,620.00 KRW, the upside of Hannong Chemicals Inc is 31.20%.
The range of the Intrinsic Value is 12,880.33 - 36,303.33 KRW
Based on its market price of 14,620.00 KRW and our intrinsic valuation, Hannong Chemicals Inc (011500.KS) is undervalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,880.33 - 36,303.33 | 19,175.90 | 31.2% |
| DCF (Growth 10y) | 19,503.19 - 51,432.71 | 28,135.93 | 92.4% |
| DCF (EBITDA 5y) | 9,119.14 - 15,716.40 | 11,401.65 | -22.0% |
| DCF (EBITDA 10y) | 13,498.48 - 21,807.98 | 16,456.21 | 12.6% |
| Fair Value | 2,006.34 - 2,006.34 | 2,006.34 | -86.28% |
| P/E | 2,913.20 - 4,638.64 | 3,281.87 | -77.6% |
| EV/EBITDA | 3,274.62 - 9,180.90 | 5,502.35 | -62.4% |
| EPV | (6,042.71) - (7,655.13) | (6,848.91) | -146.8% |
| DDM - Stable | 4,151.28 - 14,079.53 | 9,115.41 | -37.7% |
| DDM - Multi | 14,220.15 - 37,976.05 | 20,751.66 | 41.9% |
| Market Cap (mil) | 228,656.80 |
| Beta | 1.42 |
| Outstanding shares (mil) | 15.64 |
| Enterprise Value (mil) | 254,600.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.67% |
| Cost of Debt | 4.27% |
| WACC | 6.26% |