The Discounted Cash Flow (DCF) valuation of Hanon Systems (018880.KS) is 14,643.28 KRW. With the latest stock price at 3,460.00 KRW, the upside of Hanon Systems based on DCF is 323.2%.
Based on the latest price of 3,460.00 KRW and our DCF valuation, Hanon Systems (018880.KS) is a buy. buying 018880.KS stocks now will result in a potential gain of 323.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7,592.81 - 41,153.61 | 14,643.28 |
| Upside | 119.4% - 1089.4% | 323.2% |