Hanwha Aerospace Co., Ltd.
Bear Case (25th pct.)
-55.5% vs price
Base Case (Median)
-41.0% vs price
Bull Case (75th pct.)
-31.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $636056.04 | -41.0% | High (40%) |
| PE Comparable | $597567.18 | -44.6% | Medium (25%) |
| Growth Trajectory DCF | $976273.73 | -9.4% | Medium (20%) |
| Graham Number | $361418.64 | -66.5% | High (80%) |
| EV/EBITDA | $692787.17 | -35.7% | Medium (20%) |
| EV/FCF | $268649.35 | -75.1% | Medium (20%) |
| Earnings Power Value | $779729.23 | -27.7% | High (70%) |
Based on 7 out of 8 methods, 012450.KS appears overvalued at the current price of $1078000.00. The base case fair value of $636056.04 implies 41.0% 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.