T · 8078.T
Hanwa Co., Ltd.
- Sector
- Industrials · Conglomerates
- Headquarters
- Osaka 541-8585
- Website
- hanwa.co.jp
Price · as of 2025-03-31
$1,634.00
Market cap 351.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $11,054.06 | +576.5% |
| Intrinsic Value(DCF) | $2,008.00 | +22.89% |
| Graham-Dodd Method(GD) | $12,030.71 | +636.27% |
| Graham Formula(GF) | $14,535.60 | +789.57% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $998.09 | $2,730.50 | $0.00 | $2,446.15 | $4,477.56 |
| 2012 | $910.40 | $3,253.83 | $0.00 | $2,399.16 | $2,191.04 |
| 2013 | $1,140.56 | $3,335.01 | $0.00 | $2,670.63 | $555.46 |
| 2014 | $1,326.24 | $4,327.50 | $0.00 | $2,861.28 | $3,626.39 |
| 2015 | $1,997.16 | $4,735.44 | $0.00 | $3,496.05 | $2,453.56 |
| 2016 | $2,008.66 | $4,872.57 | $0.00 | $5,647.89 | $0.00 |
| 2017 | $2,942.76 | $4,979.16 | $0.00 | $4,746.73 | $3,335.99 |
| 2018 | $3,403.29 | $5,817.10 | $0.00 | $5,257.34 | $10,987.62 |
| 2019 | $2,305.78 | $6,754.74 | $69,937.64 | $4,096.88 | $7,958.74 |
| 2020 | $1,632.82 | $6,141.35 | $0.00 | $95.92 | $0.00 |
| 2021 | $2,775.19 | $7,634.79 | $0.00 | $6,242.16 | $46.17 |
| 2022 | $2,448.40 | $6,517.22 | $1,985.47 | $10,000.17 | $33,366.63 |
| 2023 | $4,186.09 | $12,832.50 | $138,835.62 | $12,295.37 | $38,431.01 |
| 2024 | $5,678.62 | $11,393.10 | $40,463.83 | $10,892.25 | $0.00 |
| 2025 | $5,020.00 | $11,054.06 | $0.00 | $12,030.71 | $14,535.60 |
AI valuation
Our deep-learning model estimates Hanwa Co., Ltd.'s (8078.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $11,054.06
- Current price
- $1,634.00
- AI upside
- +576.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2,008.00
+22.89% upside
Graham-Dodd
$12,030.71
+636.27% upside
Graham Formula
$14,535.60
+789.57% upside
About Hanwa Co., Ltd.
Hanwa Co., Ltd. trades in steel, metals and alloys, nonferrous metals, food products, petroleum and chemicals, lumber, machinery, and other products in Japan and internationally. The company's Steel Division sells steel bars, shapes, sheets, pipes, tubes, wires, plates, building materials, and ferrous raw materials; aluminum sheets, extrusion molding materials, and processed aluminum products; and automotive steel parts. Its Metal Recycling and Primary Metal Division offers aluminum, copper, zinc, lead, stainless steel, and nickel ingots, as well as ferroalloys of chromium, silicon ore, and manganese; and recycles copper, aluminum, zinc, lead, tin, and stainless steel scraps. The company's Food Products Division provides seafood products, such as salmon, prawns and shrimp, octopus, mackerel, horse mackerel, herring roe, capelin, crab, chicken, and others. Its Energy and Living Materials Division offers heavy oil, kerosene, LPG, LNG, industrial gas, bunker oil, gasoline, diesel, lubricating oil, biomass energy, PKS, wood pellets, recycled heavy oil, RPF, discarded tires, discarded building-material chips, raw materials for lubricating oil additives, and chemicals, as well as paper and used paper products to steel, chemicals, and paper and pulp sectors. This division also provides synthetic resin raw materials and plastic products that include polyethylene, polypropylene, and polystyrene. The company's Lumber & Plywood Division imports and sells lumber, plywood, and other wood products that include coniferous plywood, laminar and genban, precut, and CAD drawing products, as well as structural and non-structural materials, steel ceiling joists, plaster boards and insulating materials, interior and exterior building materials, and unit reinforcing bars to building material trading companies, building material manufacturers, sales agents, wholesalers, home builders, and other companies. Hanwa Co., Ltd. was incorporated in 1947 and is headquartered in Osaka, Japan.
- CEO
- Yoichi Nakagawa
- Employees
- 5.51K
- Beta
- 0.32
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2,008.00 ÷ $1,634.00) − 1 = +22.89% (DCF, example).