The Discounted Cash Flow (DCF) valuation of Hanwha AeroSpace Co Ltd (012450.KS) is 865,096.97 KRW. With the latest stock price at 939,000.00 KRW, the upside of Hanwha AeroSpace Co Ltd based on DCF is -7.9%.
Based on the latest price of 939,000.00 KRW and our DCF valuation, Hanwha AeroSpace Co Ltd (012450.KS) is a sell. selling 012450.KS stocks now will result in a potential gain of 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.3% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 525,744.16 - 1,873,536.96 | 865,096.97 |
| Upside | -44.0% - 99.5% | -7.9% |