The Discounted Cash Flow (DCF) valuation of Samsung Electronics Co Ltd (005930.KS) is 42,190.09 KRW. With the latest stock price at 69,600.00 KRW, the upside of Samsung Electronics Co Ltd based on DCF is -39.4%.
Based on the latest price of 69,600.00 KRW and our DCF valuation, Samsung Electronics Co Ltd (005930.KS) is a sell. selling 005930.KS stocks now will result in a potential gain of 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 31,885.25 - 68,621.42 | 42,190.09 |
| Upside | -54.2% - -1.4% | -39.4% |