As of 2025-06-03, the Intrinsic Value of Hancom Inc (030520.KQ) is 17,349.92 KRW. This 030520.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23,400.00 KRW, the upside of Hancom Inc is -25.90%.
The range of the Intrinsic Value is 12,700.62 - 29,812.17 KRW
Based on its market price of 23,400.00 KRW and our intrinsic valuation, Hancom Inc (030520.KQ) is overvalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,700.62 - 29,812.17 | 17,349.92 | -25.9% |
| DCF (Growth 10y) | 20,113.72 - 47,510.27 | 27,594.29 | 17.9% |
| DCF (EBITDA 5y) | 22,334.33 - 31,288.81 | 25,398.90 | 8.5% |
| DCF (EBITDA 10y) | 26,017.91 - 37,611.95 | 30,149.38 | 28.8% |
| Fair Value | 16,085.47 - 16,085.47 | 16,085.47 | -31.26% |
| P/E | 8,320.48 - 13,344.53 | 10,065.06 | -57.0% |
| EV/EBITDA | 19,807.06 - 29,864.99 | 23,173.57 | -1.0% |
| EPV | 19,968.21 - 24,956.53 | 22,462.37 | -4.0% |
| DDM - Stable | 6,978.02 - 22,686.99 | 14,832.51 | -36.6% |
| DDM - Multi | 13,937.07 - 35,360.33 | 20,010.84 | -14.5% |
| Market Cap (mil) | 565,812.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 24.18 |
| Enterprise Value (mil) | 511,011.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.50% |
| Cost of Debt | 4.25% |
| WACC | 7.11% |