The Discounted Cash Flow (DCF) valuation of Samsung SDI Co Ltd (006400.KS) is (209,062.04) KRW. With the latest stock price at 443,000.00 KRW, the upside of Samsung SDI Co Ltd based on DCF is -147.2%.
Based on the latest price of 443,000.00 KRW and our DCF valuation, Samsung SDI Co Ltd (006400.KS) is a sell. selling 006400.KS stocks now will result in a potential gain of 147.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.9% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (669,602.81) - (168,399.45) | (209,062.04) |
| Upside | -251.2% - -138.0% | -147.2% |