Hanwha Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-24.9% vs price
Base Case (Median)
79.3% vs price
Bull Case (75th pct.)
300.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-5018900.04 | -4415.5% | High (40%) |
| PE Comparable | $80130.42 | -31.1% | Medium (25%) |
| Graham Number | $109142.85 | -6.2% | High (80%) |
| EV/EBITDA | $701728.48 | 503.4% | Medium (20%) |
| EV/FCF | $307833.95 | 164.7% | Medium (20%) |
| Earnings Power Value | $518332.25 | 345.7% | High (70%) |
Based on 6 out of 8 methods, 000880.KS appears fairly valued at the current price of $116300.00. The base case fair value of $208488.40 implies 79.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.