As of 2026-05-25, the Intrinsic Value of Hanjin Heavy Ind & Const Holdings Co Ltd (003480.KS) is 36,876.74 KRW. This 003480.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,570.00 KRW, the upside of Hanjin Heavy Ind & Const Holdings Co Ltd is 562.10%.
The range of the Intrinsic Value is 25,082.58 - 58,999.33 KRW
Based on its market price of 5,570.00 KRW and our intrinsic valuation, Hanjin Heavy Ind & Const Holdings Co Ltd (003480.KS) is undervalued by 562.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,082.58 - 58,999.33 | 36,876.74 | 562.1% |
| DCF (Growth 10y) | 32,409.00 - 70,489.59 | 45,696.92 | 720.4% |
| DCF (EBITDA 5y) | 4,758.02 - 9,098.49 | 6,852.66 | 23.0% |
| DCF (EBITDA 10y) | 13,484.06 - 20,024.28 | 16,566.50 | 197.4% |
| Fair Value | 50,028.75 - 50,028.75 | 50,028.75 | 798.18% |
| P/E | 6,275.51 - 13,287.65 | 9,330.12 | 67.5% |
| EV/EBITDA | (957.92) - 2,859.73 | 1,434.68 | -74.2% |
| EPV | 28,131.05 - 47,089.65 | 37,610.23 | 575.2% |
| DDM - Stable | 9,903.52 - 24,543.01 | 17,223.26 | 209.2% |
| DDM - Multi | 7,276.37 - 15,578.08 | 10,079.11 | 81.0% |
| Market Cap (mil) | 164,482.10 |
| Beta | 0.84 |
| Outstanding shares (mil) | 29.53 |
| Enterprise Value (mil) | 661,992.10 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.24% |
| Cost of Debt | 4.64% |
| WACC | 4.98% |