
Samsung Heavy Industries Co Ltd
KRX:010140

Intrinsic Value
The intrinsic value of one
Samsung Heavy Industries Co Ltd
stock under the Base Case scenario is
16 050.02
KRW.
Compared to the current market price of 17 870 KRW,
Samsung Heavy Industries Co Ltd
is
Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samsung Heavy Industries Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Samsung Heavy Industries Co Ltd
Balance Sheet Decomposition
Samsung Heavy Industries Co Ltd
Current Assets | 9.4T |
Cash & Short-Term Investments | 1T |
Receivables | 4.8T |
Other Current Assets | 3.5T |
Non-Current Assets | 7.8T |
Long-Term Investments | 86.6B |
PP&E | 5.4T |
Intangibles | 27.8B |
Other Non-Current Assets | 2.3T |
Free Cash Flow Analysis
Samsung Heavy Industries Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Samsung Heavy Industries Co Ltd
Revenue
|
10T
KRW
|
Cost of Revenue
|
-9.1T
KRW
|
Gross Profit
|
993.6B
KRW
|
Operating Expenses
|
-445.6B
KRW
|
Operating Income
|
547.9B
KRW
|
Other Expenses
|
-401.9B
KRW
|
Net Income
|
146B
KRW
|
Profitability Score
Profitability Due Diligence
Samsung Heavy Industries Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Samsung Heavy Industries Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samsung Heavy Industries Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Samsung Heavy Industries Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Samsung Heavy Industries Co Ltd
According to Wall Street analysts, the average 1-year price target for
Samsung Heavy Industries Co Ltd
is 18 700 KRW
with a low forecast of 13 130 KRW and a high forecast of 23 100 KRW.
Dividends
Current shareholder yield for Samsung Heavy Industries 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 Heavy Industries Co Ltd
stock under the Base Case scenario is
16 050.02
KRW.
Compared to the current market price of 17 870 KRW,
Samsung Heavy Industries Co Ltd
is
Overvalued by 10%.