
Samsung Electronics Co Ltd
KRX:005930

Intrinsic Value
The intrinsic value of one
Samsung Electronics Co Ltd
stock under the Base Case scenario is
82 962.89
KRW.
Compared to the current market price of 54 300 KRW,
Samsung Electronics Co Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samsung Electronics Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Samsung Electronics Co Ltd
Balance Sheet Decomposition
Samsung Electronics Co Ltd
Current Assets | 227.1T |
Cash & Short-Term Investments | 112.7T |
Receivables | 53.2T |
Other Current Assets | 61.2T |
Non-Current Assets | 287.5T |
Long-Term Investments | 24.3T |
PP&E | 205.9T |
Intangibles | 23.7T |
Other Non-Current Assets | 33.4T |
Free Cash Flow Analysis
Samsung Electronics Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Samsung Electronics Co Ltd
Revenue
|
300.9T
KRW
|
Cost of Revenue
|
-186.6T
KRW
|
Gross Profit
|
114.3T
KRW
|
Operating Expenses
|
-81.6T
KRW
|
Operating Income
|
32.7T
KRW
|
Other Expenses
|
895.4B
KRW
|
Net Income
|
33.6T
KRW
|
Profitability Score
Profitability Due Diligence
Samsung Electronics Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Samsung Electronics Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samsung Electronics Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Samsung Electronics Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Samsung Electronics Co Ltd
According to Wall Street analysts, the average 1-year price target for
Samsung Electronics Co Ltd
is 75 415.25 KRW
with a low forecast of 48 480 KRW and a high forecast of 94 500 KRW.
Dividends
Current shareholder yield for Samsung Electronics Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Samsung Electronics Co Ltd
stock under the Base Case scenario is
82 962.89
KRW.
Compared to the current market price of 54 300 KRW,
Samsung Electronics Co Ltd
is
Undervalued by 35%.