As of 2025-07-06, the Intrinsic Value of Hanwha Plus No.1 Special Purpose Acquisition Co (340440.KQ) is 7,198.98 KRW. This 340440.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,630.00 KRW, the upside of Hanwha Plus No.1 Special Purpose Acquisition Co is 173.70%.
The range of the Intrinsic Value is 5,647.38 - 10,490.21 KRW
Based on its market price of 2,630.00 KRW and our intrinsic valuation, Hanwha Plus No.1 Special Purpose Acquisition Co (340440.KQ) is undervalued by 173.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,647.38 - 10,490.21 | 7,198.98 | 173.7% |
| DCF (Growth 10y) | 5,896.51 - 10,764.80 | 7,465.75 | 183.9% |
| DCF (EBITDA 5y) | 5,230.03 - 11,197.59 | 7,496.08 | 185.0% |
| DCF (EBITDA 10y) | 5,662.46 - 11,495.91 | 7,760.58 | 195.1% |
| Fair Value | 8,057.32 - 8,057.32 | 8,057.32 | 206.36% |
| P/E | 2,230.27 - 4,075.35 | 3,146.19 | 19.6% |
| EV/EBITDA | 3,817.41 - 9,066.97 | 5,420.76 | 106.1% |
| EPV | 5,568.56 - 9,251.96 | 7,410.25 | 181.8% |
| DDM - Stable | 1,861.82 - 4,334.76 | 3,098.28 | 17.8% |
| DDM - Multi | 2,329.64 - 4,556.91 | 3,116.48 | 18.5% |
| Market Cap (mil) | 12,387.30 |
| Beta | 0.72 |
| Outstanding shares (mil) | 4.71 |
| Enterprise Value (mil) | 8,536.08 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.90% |
| Cost of Debt | 7.46% |
| WACC | 8.50% |