The Discounted Cash Flow (DCF) valuation of Samsung Electro-Mechanics Co Ltd (009150.KS) is 176,658.51 KRW. With the latest stock price at 122,600.00 KRW, the upside of Samsung Electro-Mechanics Co Ltd based on DCF is 44.1%.
Based on the latest price of 122,600.00 KRW and our DCF valuation, Samsung Electro-Mechanics Co Ltd (009150.KS) is a buy. buying 009150.KS stocks now will result in a potential gain of 44.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 133,731.92 - 266,985.95 | 176,658.51 |
| Upside | 9.1% - 117.8% | 44.1% |