Samsung SDS Co Ltd
KRX:018260
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Samsung SDS Co Ltd
KRX:018260
|
KR |
|
Automotive Axles Ltd
BSE:505010
|
IN |
|
Magis SpA
F:ZF6
|
IT |
|
Semler Scientific Inc
NASDAQ:SMLR
|
US |
|
C
|
Caterpillar Inc
SWB:CAT1
|
US |
|
C
|
Citigroup Inc
XHAM:TRVC
|
US |
|
Sg Company SpA
MIL:SGC
|
IT |
|
B
|
Buffalo Coal Corp
F:3FH
|
ZA |
|
Integral Corp
F:Q75
|
JP |
|
Villars Holding SA
SIX:VILN
|
CH |
|
Medipal Holdings Corp
TSE:7459
|
JP |
|
Holcim AG
F:HLBN
|
CH |
|
S
|
Shin-Etsu Chemical Co Ltd
XMUN:SEH
|
JP |
|
Boston Scientific Corp
NYSE:BSX
|
US |
|
Sanofi SA
PAR:SAN
|
FR |
|
K
|
Koninklijke Philips NV
MIL:PHIA
|
NL |
|
M
|
McDonald's Corp
BMV:MCD
|
US |
|
A
|
Abcellera Biologics Inc
F:8QQ
|
CA |
|
TomTom NV
OTC:TMOAF
|
NL |
|
A
|
American Express Co
BMV:AXP
|
US |
|
Poste Italiane SpA
MIL:PST
|
IT |
|
On The Beach Group PLC
F:9BP
|
UK |
|
M
|
MillerKnoll Inc
NASDAQ:MLKN
|
US |
|
Telkom Indonesia (Persero) Tbk PT
IDX:TLKM
|
ID |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on Jul 19, 2026.
Estimated DCF Value of one
018260
stock is
hidden
KRW.
Compared to the current market price of 185 800 KRW, the stock is
hidden
.
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 018260 stock?
Estimated DCF Value of one
018260
stock is
hidden
KRW.
Compared to the current market price of 185 800 KRW, the stock is
hidden
.
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation.
Utilizing the DCF operating model, Samsung SDS Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
hidden
.
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
