
Samsung Electro-Mechanics Co Ltd
KRX:009150

Intrinsic Value
The intrinsic value of one
Samsung Electro-Mechanics Co Ltd
stock under the Base Case scenario is
190 531.85
KRW.
Compared to the current market price of 121 200 KRW,
Samsung Electro-Mechanics Co Ltd
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samsung Electro-Mechanics Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Samsung Electro-Mechanics Co Ltd
Balance Sheet Decomposition
Samsung Electro-Mechanics Co Ltd
Current Assets | 5.9T |
Cash & Short-Term Investments | 2T |
Receivables | 1.5T |
Other Current Assets | 2.4T |
Non-Current Assets | 6.9T |
Long-Term Investments | 337.2B |
PP&E | 6T |
Intangibles | 145.6B |
Other Non-Current Assets | 369.5B |
Free Cash Flow Analysis
Samsung Electro-Mechanics Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Samsung Electro-Mechanics Co Ltd
Revenue
|
10.3T
KRW
|
Cost of Revenue
|
-8.3T
KRW
|
Gross Profit
|
2T
KRW
|
Operating Expenses
|
-1.2T
KRW
|
Operating Income
|
735B
KRW
|
Other Expenses
|
-81.7B
KRW
|
Net Income
|
653.3B
KRW
|
Profitability Score
Profitability Due Diligence
Samsung Electro-Mechanics Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Samsung Electro-Mechanics Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Samsung Electro-Mechanics Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Samsung Electro-Mechanics Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Samsung Electro-Mechanics Co Ltd
According to Wall Street analysts, the average 1-year price target for
Samsung Electro-Mechanics Co Ltd
is 183 333.91 KRW
with a low forecast of 126 250 KRW and a high forecast of 220 500 KRW.
Dividends
Current shareholder yield for Samsung Electro-Mechanics 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 Electro-Mechanics Co Ltd
stock under the Base Case scenario is
190 531.85
KRW.
Compared to the current market price of 121 200 KRW,
Samsung Electro-Mechanics Co Ltd
is
Undervalued by 36%.