The Discounted Cash Flow (DCF) valuation of Samwha Capacitor Co Ltd (001820.KS) is 18,482.19 KRW. With the latest stock price at 26,400.00 KRW, the upside of Samwha Capacitor Co Ltd based on DCF is -30.0%.
Based on the latest price of 26,400.00 KRW and our DCF valuation, Samwha Capacitor Co Ltd (001820.KS) is a sell. selling 001820.KS stocks now will result in a potential gain of 30.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.3% | 9.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14,386.38 - 28,131.85 | 18,482.19 |
| Upside | -45.5% - 6.6% | -30.0% |