Sama Aluminium Co Ltd
KRX:006110
Intrinsic Value
The intrinsic value of one Sama Aluminium Co Ltd stock under the Base Case scenario is 16 394.86 KRW. Compared to the current market price of 18 950 KRW, Sama Aluminium Co Ltd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sama Aluminium Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Sama Aluminium Co Ltd
Balance Sheet Decomposition
Sama Aluminium Co Ltd
Current Assets | 165.7B |
Cash & Short-Term Investments | 35.2B |
Receivables | 39.5B |
Other Current Assets | 90.9B |
Non-Current Assets | 270.5B |
Long-Term Investments | 5.3B |
PP&E | 259.7B |
Intangibles | 512m |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
Sama Aluminium Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Sama Aluminium Co Ltd
Revenue
|
251.7B
KRW
|
Cost of Revenue
|
-242.4B
KRW
|
Gross Profit
|
9.3B
KRW
|
Operating Expenses
|
-18.9B
KRW
|
Operating Income
|
-9.6B
KRW
|
Other Expenses
|
235.1m
KRW
|
Net Income
|
-9.4B
KRW
|
Profitability Score
Profitability Due Diligence
Sama Aluminium Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Sama Aluminium Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sama Aluminium Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Sama Aluminium Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sama Aluminium Co Ltd
Dividends
Current shareholder yield for Sama Aluminium 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 Sama Aluminium Co Ltd stock under the Base Case scenario is 16 394.86 KRW.
Compared to the current market price of 18 950 KRW, Sama Aluminium Co Ltd is Overvalued by 13%.