Hanjin Kal
KRX:180640

Watchlist Manager
Hanjin Kal Logo
Hanjin Kal
KRX:180640
Watchlist
Price: 115 500 KRW 0.7% Market Closed
Market Cap: 7.8T KRW

Relative Value

The Relative Value of one Hanjin Kal stock under the Base Case scenario is hidden KRW. Compared to the current market price of 115 500 KRW, Hanjin Kal is hidden .

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.

Hanjin Kal Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
1
Median 3Y
16
Median 5Y
15.7
Industry
0.5
Forward
24.5
vs History
6
vs Industry
22
Median 3Y
11.6
Median 5Y
10.1
Industry
8.9
Forward
29.8
vs History
36
vs Industry
1
Median 3Y
58.7
Median 5Y
31.2
Industry
3.4
vs History
12
vs Industry
100
Median 3Y
-7.6
Median 5Y
-7.2
Industry
15.4
vs History
28
vs Industry
44
Median 3Y
1.5
Median 5Y
1.8
Industry
2.1
vs History
9
vs Industry
3
Median 3Y
15.3
Median 5Y
16.4
Industry
0.9
Forward
24.3
vs History
17
vs Industry
5
Median 3Y
40.7
Median 5Y
39.7
Industry
3.3
vs History
1
vs Industry
4
Median 3Y
65
Median 5Y
51.2
Industry
6.2
Forward
65.7
vs History
vs Industry
3
Median 3Y
95.3
Median 5Y
35
Industry
11.2
Forward
122.9
vs History
36
vs Industry
6
Median 3Y
58.4
Median 5Y
31.2
Industry
5.8
vs History
39
vs Industry
4
Median 3Y
62.9
Median 5Y
32.6
Industry
11.7
vs History
6
vs Industry
14
Median 3Y
1.2
Median 5Y
1.3
Industry
0.8

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
7.8T KRW 26.9 43.9 1 942.8 -641.7
US
Delta Air Lines Inc
NYSE:DAL
47.2B USD 0.8 10.2 9.3 9.3
US
United Airlines Holdings Inc
NASDAQ:UAL
38B USD 0.7 11.5 8.8 8.8
UK
International Consolidated Airlines Group SA
LSE:IAG
19.8B GBP 0.6 6.9 161.6 241.5
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
23.4B USD 0.8 61.7 12.8 78.1
CN
Air China Ltd
SSE:601111
156.7B CNY 0.9 578.6 -8 105.2 -8 105.2
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.9T INR 2.2 36.6 9.2 17.1
CN
China Southern Airlines Co Ltd
SSE:600029
144.4B CNY 0.8 -106.7 42.2 42.2
CN
China Eastern Airlines Corp Ltd
SSE:600115
132.1B CNY 1 -66.5 145.3 145.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBITDA: 259.6
1 942.8
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9.3
7%
1.3
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
7%
1.3
UK
International Consolidated Airlines Group SA
LSE:IAG
161.6
8%
20.2
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
12.8
29%
0.4
CN
Air China Ltd
SSE:601111
Negative Multiple: -8 105.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
9.2
12%
0.8
CN
China Southern Airlines Co Ltd
SSE:600029
42.2
102%
0.4
CN
China Eastern Airlines Corp Ltd
SSE:600115
145.3
286%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBIT: 68.6
Negative Multiple: -641.7
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9.3
8%
1.2
US
United Airlines Holdings Inc
NASDAQ:UAL
8.8
8%
1.1
UK
International Consolidated Airlines Group SA
LSE:IAG
241.5
9%
26.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
78.1
92%
0.8
CN
Air China Ltd
SSE:601111
Negative Multiple: -8 105.2 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
IN
Interglobe Aviation Ltd
NSE:INDIGO
17.1
8%
2.1
CN
China Southern Airlines Co Ltd
SSE:600029
42.2
33%
1.3
CN
China Eastern Airlines Corp Ltd
SSE:600115
145.3
147%
1