As of 2025-05-17, the Intrinsic Value of Samsung Electro-Mechanics Co Ltd (009150.KS) is 176,658.51 KRW. This 009150.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122,600.00 KRW, the upside of Samsung Electro-Mechanics Co Ltd is 44.10%.
The range of the Intrinsic Value is 133,731.92 - 266,985.95 KRW
Based on its market price of 122,600.00 KRW and our intrinsic valuation, Samsung Electro-Mechanics Co Ltd (009150.KS) is undervalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 133,731.92 - 266,985.95 | 176,658.51 | 44.1% |
| DCF (Growth 10y) | 194,582.94 - 387,674.83 | 257,185.57 | 109.8% |
| DCF (EBITDA 5y) | 109,838.68 - 132,831.28 | 121,832.20 | -0.6% |
| DCF (EBITDA 10y) | 156,342.29 - 200,671.77 | 177,791.77 | 45.0% |
| Fair Value | 175,056.66 - 175,056.66 | 175,056.66 | 42.79% |
| P/E | 75,064.54 - 135,779.95 | 101,441.84 | -17.3% |
| EV/EBITDA | (23,508.57) - 98,271.83 | 29,707.24 | -75.8% |
| EPV | 78,214.70 - 107,150.62 | 92,682.60 | -24.4% |
| DDM - Stable | 76,344.57 - 197,222.63 | 136,783.51 | 11.6% |
| DDM - Multi | 143,646.03 - 295,528.44 | 194,092.78 | 58.3% |
| Market Cap (mil) | 9,513,760.00 |
| Beta | 1.12 |
| Outstanding shares (mil) | 77.60 |
| Enterprise Value (mil) | 9,136,441.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.63% |
| Cost of Debt | 5.77% |
| WACC | 8.91% |