Hanjin Kal
KRX:180640

Watchlist Manager
Hanjin Kal Logo
Hanjin Kal
KRX:180640
Watchlist
Price: 130 000 KRW 0.7% Market Closed
Market Cap: ₩8.7T

Relative Value

The Relative Value of one Hanjin Kal stock under the Base Case scenario is 3 314.3 KRW. Compared to the current market price of 130 000 KRW, Hanjin Kal is Overvalued by 97%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
3 314.3 KRW
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hanjin Kal Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Hanjin Kal
KRX:180640
8.7T KRW 29.9 48.9 2 189.1 -723
US
Delta Air Lines Inc
NYSE:DAL
44.3B USD 0.7 8.9 6.4 9
US
United Airlines Holdings Inc
NASDAQ:UAL
34.9B USD 0.6 10.4 8.7 8.7
UK
International Consolidated Airlines Group SA
LSE:IAG
19.4B GBP 0.6 6.8 5.2 7.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
US
Southwest Airlines Co
NYSE:LUV
22.1B USD 0.8 58.3 12.1 74
CN
Air China Ltd
SSE:601111
153B CNY 0.9 570.9 -7 410.2 -7 410.2
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
CN
China Southern Airlines Co Ltd
SSE:600029
139.2B CNY 0.8 -102.8 38.9 38.9
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.8T INR 2.2 35.7 8.9 16.6
CL
LATAM Airlines Group SA
SGO:LTM
16.4T CLP 1.5 16.3 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBITDA: 252.6
2 189.1
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
6.4
11%
0.6
US
United Airlines Holdings Inc
NASDAQ:UAL
8.7
31%
0.3
UK
International Consolidated Airlines Group SA
LSE:IAG
5.2
8%
0.7
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
12.1
31%
0.4
CN
Air China Ltd
SSE:601111
Negative Multiple: -7 410.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
CN
China Southern Airlines Co Ltd
SSE:600029
38.9
102%
0.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
8.9
12%
0.7
CL
LATAM Airlines Group SA
SGO:LTM
0
44%
0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBIT: 20.2
Negative Multiple: -723
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9
11%
0.8
US
United Airlines Holdings Inc
NASDAQ:UAL
8.7
14%
0.6
UK
International Consolidated Airlines Group SA
LSE:IAG
7.8
9%
0.9
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
74
98%
0.8
CN
Air China Ltd
SSE:601111
Negative Multiple: -7 410.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
CN
China Southern Airlines Co Ltd
SSE:600029
38.9
33%
1.2
IN
Interglobe Aviation Ltd
NSE:INDIGO
16.6
8%
2.1
CL
LATAM Airlines Group SA
SGO:LTM
0
18%
0