Intrinsic Value

The intrinsic value of Samil (032280) under the Base Case is 2 265.76 KRW per share. Compared with the current market price of 1 170 KRW, the stock appears Undervalued by 48% .

The intrinsic value is calculated using the DCF method. The model assumes net margin rises from 1% last year to 2.1% by 2033, above its five-year average of 0.7%. If net margin stayed at its five-year average of 0.7%, the estimate would be about ₩1,973. The value of the years after 2033 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

Intrinsic Value
₩2 265.76
Undervaluation 48%
Intrinsic Value
Price ₩1 170
S

Samil is cheaper than usual. It was this cheap or cheaper on less than 1% of days in the past 5 years.

Monitor Samil
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ₩1 812.61
Get notified when the price drops into your buy zone
Intrinsic Value ₩2 265.76
Margin of Safety 20% ₩1 812.61
Current Price ₩1 170
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to Samil

Fundamental Analysis

What Samil Does

Road & Rail Industrials

Samil is a Korean industrial company that makes and sells physical products for other businesses rather than for consumers. Its business is built around supplying materials, parts, or finished components that downstream manufacturers and distributors use in their own products and operations.

Headquarters
Korea KR
Employees
61
IPO date
Mar 15, 1997
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Samil

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Samil stock?

The intrinsic value for Samil (032280) under the Base Case is 2 265.76 KRW.

Is Samil stock undervalued or overvalued?

Compared with the current market price of 1 170 KRW, the stock appears Undervalued by 48% .

Back to Top