As of 2025-07-08, the Intrinsic Value of Samick Musical Instruments Co Ltd (002450.KS) is 1,309.84 KRW. This 002450.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,345.00 KRW, the upside of Samick Musical Instruments Co Ltd is -2.60%.
The range of the Intrinsic Value is 367.49 - 31,575.28 KRW
Based on its market price of 1,345.00 KRW and our intrinsic valuation, Samick Musical Instruments Co Ltd (002450.KS) is overvalued by 2.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 367.49 - 31,575.28 | 1,309.84 | -2.6% |
| DCF (Growth 10y) | 532.94 - 35,551.26 | 1,598.44 | 18.8% |
| DCF (EBITDA 5y) | 623.50 - 1,289.31 | 899.67 | -33.1% |
| DCF (EBITDA 10y) | 719.46 - 1,847.19 | 1,165.06 | -13.4% |
| Fair Value | -149.65 - -149.65 | -149.65 | -111.13% |
| P/E | (354.96) - 1,049.51 | 157.17 | -88.3% |
| EV/EBITDA | 184.55 - 1,077.02 | 597.79 | -55.6% |
| EPV | 871.44 - 2,972.57 | 1,922.00 | 42.9% |
| DDM - Stable | (279.08) - (910.05) | (594.56) | -144.2% |
| DDM - Multi | 1,219.36 - 3,195.28 | 1,777.60 | 32.2% |
| Market Cap (mil) | 121,762.85 |
| Beta | 0.36 |
| Outstanding shares (mil) | 90.53 |
| Enterprise Value (mil) | 178,512.75 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.55% |
| Cost of Debt | 12.04% |
| WACC | 7.45% |