The Discounted Cash Flow (DCF) valuation of Hanjin Kal (180640.KS) is 78,873.70 KRW. With the latest stock price at 114,100.00 KRW, the upside of Hanjin Kal based on DCF is -30.9%.
Based on the latest price of 114,100.00 KRW and our DCF valuation, Hanjin Kal (180640.KS) is a sell. selling 180640.KS stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.2% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 41,625.59 - 706,417.53 | 78,873.70 |
| Upside | -63.5% - 519.1% | -30.9% |