The Discounted Cash Flow (DCF) valuation of Sam-A Pharm Co Ltd (009300.KQ) is 31,241.92 KRW. With the latest stock price at 19,050.00 KRW, the upside of Sam-A Pharm Co Ltd based on DCF is 64.0%.
Based on the latest price of 19,050.00 KRW and our DCF valuation, Sam-A Pharm Co Ltd (009300.KQ) is a buy. buying 009300.KQ stocks now will result in a potential gain of 64.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25,293.01 - 41,618.39 | 31,241.92 |
| Upside | 32.8% - 118.5% | 64.0% |