The Discounted Cash Flow (DCF) valuation of Samsung SDS Co Ltd (018260.KS) is 156,703.28 KRW. With the latest stock price at 150,100.00 KRW, the upside of Samsung SDS Co Ltd based on DCF is 4.4%.
Based on the latest price of 150,100.00 KRW and our DCF valuation, Samsung SDS Co Ltd (018260.KS) is a buy. buying 018260.KS stocks now will result in a potential gain of 4.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.9% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 119,685.28 - 241,539.76 | 156,703.28 |
| Upside | -20.3% - 60.9% | 4.4% |