The Discounted Cash Flow (DCF) valuation of Samwha Electric Co Ltd (009470.KS) is 45,389.86 KRW. With the latest stock price at 28,200.00 KRW, the upside of Samwha Electric Co Ltd based on DCF is 61.0%.
Based on the latest price of 28,200.00 KRW and our DCF valuation, Samwha Electric Co Ltd (009470.KS) is a buy. buying 009470.KS stocks now will result in a potential gain of 61.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.5% | 9.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37,449.20 - 58,235.49 | 45,389.86 |
| Upside | 32.8% - 106.5% | 61.0% |