
Samsung SDI Co Ltd
KRX:006400

Intrinsic Value
The intrinsic value of one
Samsung SDI Co Ltd
stock under the Base Case scenario is
308 290.04
KRW.
Compared to the current market price of 173 600 KRW,
Samsung SDI Co Ltd
is
Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samsung SDI Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Samsung SDI Co Ltd
Balance Sheet Decomposition
Samsung SDI Co Ltd
Current Assets | 10.3T |
Cash & Short-Term Investments | 2T |
Receivables | 4T |
Other Current Assets | 4.4T |
Non-Current Assets | 30.3T |
Long-Term Investments | 11.2T |
PP&E | 17.7T |
Intangibles | 668B |
Other Non-Current Assets | 668B |
Free Cash Flow Analysis
Samsung SDI Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Samsung SDI Co Ltd
Revenue
|
16.6T
KRW
|
Cost of Revenue
|
-13.5T
KRW
|
Gross Profit
|
3.1T
KRW
|
Operating Expenses
|
-2.7T
KRW
|
Operating Income
|
363.3B
KRW
|
Other Expenses
|
236B
KRW
|
Net Income
|
599.3B
KRW
|
Profitability Score
Profitability Due Diligence
Samsung SDI Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Samsung SDI Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samsung SDI Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Samsung SDI Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Samsung SDI Co Ltd
According to Wall Street analysts, the average 1-year price target for
Samsung SDI Co Ltd
is 265 649.23 KRW
with a low forecast of 158 211.73 KRW and a high forecast of 462 593.09 KRW.
Dividends
Current shareholder yield for Samsung SDI 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 SDI Co Ltd
stock under the Base Case scenario is
308 290.04
KRW.
Compared to the current market price of 173 600 KRW,
Samsung SDI Co Ltd
is
Undervalued by 44%.