The Discounted Cash Flow (DCF) valuation of Sam-A Pharm Co Ltd (009300.KQ) is 36,341.44 KRW. With the latest stock price at 17,020.00 KRW, the upside of Sam-A Pharm Co Ltd based on DCF is 113.5%.
Based on the latest price of 17,020.00 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 113.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 29,054.83 - 48,904.83 | 36,341.44 |
| Upside | 70.7% - 187.3% | 113.5% |