First Time Loading...

Samsung Electronics Co Ltd
OTC:SSNLF

Watchlist Manager
Samsung Electronics Co Ltd Logo
Samsung Electronics Co Ltd
OTC:SSNLF
Watchlist
Price: 40.5999 USD -29.7% Market Closed
Updated: Jun 19, 2024
Have any thoughts about
Samsung Electronics Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 19, 2024.

Estimated DCF Value of one SSNLF stock is 67.8361 USD. Compared to the current market price of 40.5999 USD, the stock is Undervalued by 40%.

SSNLF DCF Value
Base Case
67.8361 USD
Undervaluation 40%
DCF Value
Price
Worst Case
Base Case
Best Case
67.8361
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 67.8361 USD

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

The present value of cash flows over the next 5 years amounts to 171.6T KRW. The present value of the terminal value is 464.5T KRW. The total present value equals 636.2T KRW.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

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

Present Value 636.2T KRW
Equity Value 636.2T KRW
/ Shares Outstanding 6.8B
Value per Share 93 522.2713 KRW
KRW / USD Exchange Rate 0.0007
SSNLF DCF Value 67.8361 USD
Undervalued by 40%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
636.2T USD
/
Number of Shares
6.8B
=
DCF Value
67.8361 USD

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 Financials
Financials used in DCF Calculation

Revenue
328.9T 420T
Net Income
38.3T 61.8T
FCFE
29T 52.7T

See Also

Discover More

What is the DCF value of one SSNLF stock?

Estimated DCF Value of one SSNLF stock is 67.8361 USD. Compared to the current market price of 40.5999 USD, the stock is Undervalued by 40%.

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 Electronics 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 636.2T KRW.

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 67.8361 USD per share.

//