009830.KS — Fair Value Analysis

Hanwha Solutions Corporation

Current: $37000.00Overvalued

Fair Value Range

Bear Case (25th pct.)

$-40305.64

-208.9% vs price

Base Case (Median)

$-12066.74

-132.6% vs price

Bull Case (75th pct.)

$16172.16

-56.3% vs price

$-40305.64$-12066.74$16172.16

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-68544.54	-285.3%	High (40%)
EV/EBITDA	$44411.06	20.0%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, 009830.KS appears overvalued at the current price of $37000.00. The base case fair value of $-12066.74 implies 132.6% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.

Back to Valuation