As of 2025-05-18, the Intrinsic Value of HanmiGlobal Co Ltd (053690.KS) is 25,723.81 KRW. This 053690.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,280.00 KRW, the upside of HanmiGlobal Co Ltd is 58.00%.
The range of the Intrinsic Value is 19,822.51 - 36,043.12 KRW
Based on its market price of 16,280.00 KRW and our intrinsic valuation, HanmiGlobal Co Ltd (053690.KS) is undervalued by 58.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,822.51 - 36,043.12 | 25,723.81 | 58.0% |
| DCF (Growth 10y) | 21,315.82 - 37,067.25 | 27,089.32 | 66.4% |
| DCF (EBITDA 5y) | 12,435.46 - 22,216.99 | 17,052.15 | 4.7% |
| DCF (EBITDA 10y) | 16,725.03 - 27,518.71 | 21,595.91 | 32.7% |
| Fair Value | 22,074.39 - 22,074.39 | 22,074.39 | 35.59% |
| P/E | 14,216.81 - 26,021.52 | 18,230.66 | 12.0% |
| EV/EBITDA | 4,608.45 - 17,148.04 | 10,822.57 | -33.5% |
| EPV | 30,566.00 - 47,155.23 | 38,860.58 | 138.7% |
| DDM - Stable | 10,718.15 - 24,939.87 | 17,829.01 | 9.5% |
| DDM - Multi | 14,602.24 - 27,408.69 | 19,139.51 | 17.6% |
| Market Cap (mil) | 178,428.80 |
| Beta | 1.09 |
| Outstanding shares (mil) | 10.96 |
| Enterprise Value (mil) | 244,627.80 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.76% |
| Cost of Debt | 4.83% |
| WACC | 7.19% |