As of 2026-04-04, the Intrinsic Value of Samsung Card Co Ltd (029780.KS) is 79,824.27 KRW. This 029780.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51,600.00 KRW, the upside of Samsung Card Co Ltd is 54.70%.
The range of the Intrinsic Value is (24,650.29) - 913,468.67 KRW
Based on its market price of 51,600.00 KRW and our intrinsic valuation, Samsung Card Co Ltd (029780.KS) is undervalued by 54.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24,650.29) - 913,468.67 | 79,824.27 | 54.7% |
| DCF (Growth 10y) | 11,643.17 - 1,132,342.60 | 137,290.70 | 166.1% |
| DCF (EBITDA 5y) | 42,614.25 - 113,921.10 | 73,292.05 | 42.0% |
| DCF (EBITDA 10y) | 79,487.42 - 198,910.91 | 130,102.50 | 152.1% |
| Fair Value | 61,639.26 - 61,639.26 | 61,639.26 | 19.46% |
| P/E | 58,091.81 - 75,820.41 | 70,731.43 | 37.1% |
| EV/EBITDA | 21,040.07 - 108,073.34 | 51,804.98 | 0.4% |
| EPV | (43,600.83) - 59,977.38 | 8,188.27 | -84.1% |
| DDM - Stable | 50,921.50 - 163,405.84 | 107,163.82 | 107.7% |
| DDM - Multi | 90,234.96 - 217,237.62 | 126,630.42 | 145.4% |
| Market Cap (mil) | 5,978,376.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 115.86 |
| Enterprise Value (mil) | 25,673,276.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.37% |
| Cost of Debt | 6.16% |
| WACC | 5.25% |