The Discounted Cash Flow (DCF) valuation of Hanjin Kal (180640.KS) is 78,408.92 KRW. With the latest stock price at 119,500.00 KRW, the upside of Hanjin Kal based on DCF is -34.4%.
Based on the latest price of 119,500.00 KRW and our DCF valuation, Hanjin Kal (180640.KS) is a sell. selling 180640.KS stocks now will result in a potential gain of 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.2% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | 39,665.86 - 724,393.80 | 78,408.92 |
| Upside | -66.8% - 506.2% | -34.4% |