As of 2025-07-07, the Intrinsic Value of Hanjin Kal (180640.KS) is 78,408.92 KRW. This 180640.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119,500.00 KRW, the upside of Hanjin Kal is -34.40%.
The range of the Intrinsic Value is 39,665.86 - 724,393.80 KRW
Based on its market price of 119,500.00 KRW and our intrinsic valuation, Hanjin Kal (180640.KS) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39,665.86 - 724,393.80 | 78,408.92 | -34.4% |
| DCF (Growth 10y) | 52,755.36 - 879,760.71 | 99,769.09 | -16.5% |
| DCF (EBITDA 5y) | 13,928.11 - 43,436.20 | 23,686.63 | -80.2% |
| DCF (EBITDA 10y) | 24,087.34 - 60,834.87 | 36,141.02 | -69.8% |
| Fair Value | 170,545.25 - 170,545.25 | 170,545.25 | 42.72% |
| P/E | 48,434.87 - 124,530.44 | 73,655.47 | -38.4% |
| EV/EBITDA | (2,331.40) - 13,000.85 | 4,747.83 | -96.0% |
| EPV | 13,123.50 - 20,842.17 | 16,982.76 | -85.8% |
| DDM - Stable | 111,458.90 - 1,611,875.08 | 861,667.16 | 621.1% |
| DDM - Multi | 182,920.38 - 2,068,516.21 | 336,900.45 | 181.9% |
| Market Cap (mil) | 8,042,350.00 |
| Beta | 1.05 |
| Outstanding shares (mil) | 67.30 |
| Enterprise Value (mil) | 8,515,961.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 6.30% |
| Cost of Debt | 5.34% |
| WACC | 6.18% |