As of 2025-08-07, the Intrinsic Value of Samsung SDS Co Ltd (018260.KS) is 122,338.59 KRW. This 018260.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154,300.00 KRW, the upside of Samsung SDS Co Ltd is -20.70%.
The range of the Intrinsic Value is 98,211.46 - 169,033.02 KRW
Based on its market price of 154,300.00 KRW and our intrinsic valuation, Samsung SDS Co Ltd (018260.KS) is overvalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 98,211.46 - 169,033.02 | 122,338.59 | -20.7% |
| DCF (Growth 10y) | 110,247.23 - 182,325.97 | 135,064.62 | -12.5% |
| DCF (EBITDA 5y) | 95,447.64 - 126,321.43 | 104,281.56 | -32.4% |
| DCF (EBITDA 10y) | 106,561.13 - 142,432.10 | 118,359.91 | -23.3% |
| Fair Value | 98,291.36 - 98,291.36 | 98,291.36 | -36.30% |
| P/E | 106,447.96 - 190,329.61 | 125,289.22 | -18.8% |
| EV/EBITDA | 89,343.23 - 128,264.93 | 104,253.36 | -32.4% |
| EPV | 105,294.22 - 137,038.57 | 121,166.45 | -21.5% |
| DDM - Stable | 68,104.60 - 166,785.00 | 117,444.82 | -23.9% |
| DDM - Multi | 83,468.40 - 162,371.78 | 110,616.31 | -28.3% |
| Market Cap (mil) | 11,939,734.00 |
| Beta | 0.88 |
| Outstanding shares (mil) | 77.38 |
| Enterprise Value (mil) | 11,254,560.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.67% |
| Cost of Debt | 4.25% |
| WACC | 9.16% |