Hanjin Kal banner

Hanjin Kal
KRX:180640

Watchlist Manager
Hanjin Kal Logo
Hanjin Kal
KRX:180640
Watchlist
Price: 122 100 KRW 4% Market Closed
Market Cap: ₩8.2T

Relative Value

The Relative Value of one Hanjin Kal stock under the Base Case scenario is 3 339.73 KRW. Compared to the current market price of 122 100 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
3 339.73 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
8.2T KRW 28.4 46.4 2 054.9 -678.7
US
Delta Air Lines Inc
NYSE:DAL
41.7B USD 0.7 8.3 6 8.6
US
United Airlines Holdings Inc
NASDAQ:UAL
29.9B USD 0.5 8.9 7.7 7.7
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
UK
International Consolidated Airlines Group SA
LSE:IAG
16.7B GBP 0.6 5.6 2.8 4.2
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
US
Southwest Airlines Co
NYSE:LUV
20.7B USD 0.7 47 11.1 51.6
CN
Air China Ltd
SSE:601111
120.2B CNY 0.7 444 -6 663.7 -6 663.7
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.6T INR 1.9 49.9 8.2 15.8
SG
Singapore Airlines Ltd
SGX:C6L
20.6B SGD 1 9 5.4 13.1
CN
China Southern Airlines Co Ltd
SSE:600029
106.6B CNY 0.6 -78.7 34.5 34.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBITDA: 237.2
2 054.9
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
6
11%
0.5
US
United Airlines Holdings Inc
NASDAQ:UAL
7.7
31%
0.2
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
2.8
5%
0.6
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
US
Southwest Airlines Co
NYSE:LUV
11.1
39%
0.3
CN
Air China Ltd
SSE:601111
Negative Multiple: -6 663.7 N/A N/A
IN
Interglobe Aviation Ltd
NSE:INDIGO
8.2
12%
0.7
SG
Singapore Airlines Ltd
SGX:C6L
5.4
3%
1.8
CN
China Southern Airlines Co Ltd
SSE:600029
34.5
103%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanjin Kal
KRX:180640
Average EV/EBIT: 17.8
Negative Multiple: -678.7
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.6
11%
0.8
US
United Airlines Holdings Inc
NASDAQ:UAL
7.7
14%
0.5
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
4.2
3%
1.4
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
US
Southwest Airlines Co
NYSE:LUV
51.6
100%
0.5
CN
Air China Ltd
SSE:601111
Negative Multiple: -6 663.7 N/A N/A
IN
Interglobe Aviation Ltd
NSE:INDIGO
15.8
6%
2.6
SG
Singapore Airlines Ltd
SGX:C6L
13.1
-5%
N/A
CN
China Southern Airlines Co Ltd
SSE:600029
34.5
34%
1
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett