Samsung C&T Corp
KRX:028260

Watchlist Manager
Samsung C&T Corp Logo
Samsung C&T Corp
KRX:028260
Watchlist
Price: 121 200 KRW 2.45% Market Closed
Market Cap: 19.7T KRW
Have any thoughts about
Samsung C&T Corp?
Write Note

Relative Value

The Relative Value of one Samsung C&T Corp stock under the Base Case scenario is 150 310.44 KRW. Compared to the current market price of 121 200 KRW, Samsung C&T Corp is Undervalued by 19%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
150 310.44 KRW
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
57
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8
Forward
0.4
vs History
80
vs Industry
42
Median 3Y
10.2
Median 5Y
11
Industry
13.4
Forward
7.9
vs History
82
vs Industry
25
Median 3Y
7.4
Median 5Y
10.4
Industry
7.3
vs History
22
vs Industry
19
Median 3Y
14.3
Median 5Y
15.1
Industry
13.4
vs History
84
vs Industry
59
Median 3Y
0.6
Median 5Y
0.7
Industry
1
vs History
74
vs Industry
64
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.4
vs History
84
vs Industry
52
Median 3Y
3.1
Median 5Y
4
Industry
4.1
vs History
93
vs Industry
50
Median 3Y
5.5
Median 5Y
9
Industry
8.2
Forward
4.6
vs History
84
vs Industry
53
Median 3Y
7.1
Median 5Y
12.3
Industry
12.2
Forward
5.9
vs History
82
vs Industry
30
Median 3Y
6.6
Median 5Y
9.6
Industry
9.7
vs History
80
vs Industry
15
Median 3Y
12.4
Median 5Y
16.2
Industry
13.5
vs History
80
vs Industry
68
Median 3Y
0.3
Median 5Y
0.4
Industry
0.6

Multiples Across Competitors

Competitors Multiples
Samsung C&T Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Samsung C&T Corp
KRX:028260
19.4T KRW 0.5 9 4.7 6.1
US
General Electric Co
NYSE:GE
186.5B USD 3.9 29.8 29 37.1
DE
Siemens AG
XETRA:SIE
151.9B EUR 2 18.3 13.8 18.3
US
Honeywell International Inc
NASDAQ:HON
143.5B USD 3.8 25.2 17.8 20.6
JP
Hitachi Ltd
TSE:6501
18.6T JPY 2 27.6 15 22.5
ZA
Bidvest Group Ltd
JSE:BVT
89.7B Zac 0 0 0 0
US
3M Co
NYSE:MMM
72.3B USD 2.7 16.5 11.4 14.8
US
Roper Technologies Inc
F:ROP
51.9B EUR 7.9 36.4 22.4 31.6
CN
CITIC Ltd
HKEX:267
243.8B HKD 0.3 4 59.5 0
IN
Siemens Ltd
NSE:SIEMENS
2.2T INR 10.1 82.8 69.2 77.5
HK
CK Hutchison Holdings Ltd
HKEX:1
155.3B HKD 0.6 6.9 5.8 9.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Samsung C&T Corp
KRX:028260
Average EV/EBITDA: 24.9
4.7
7%
0.7
US
General Electric Co
NYSE:GE
29
27%
1.1
DE
Siemens AG
XETRA:SIE
13.8
14%
1
US
Honeywell International Inc
NASDAQ:HON
17.8
11%
1.6
JP
Hitachi Ltd
TSE:6501
15
13%
1.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
3M Co
NYSE:MMM
11.4
-1%
N/A
US
R
Roper Technologies Inc
F:ROP
22.4
10%
2.2
CN
CITIC Ltd
HKEX:267
59.5
111%
0.5
IN
Siemens Ltd
NSE:SIEMENS
69.2
20%
3.5
HK
CK Hutchison Holdings Ltd
HKEX:1
5.8
11%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Samsung C&T Corp
KRX:028260
Average EV/EBIT: 26.5
6.1
8%
0.8
US
General Electric Co
NYSE:GE
37.1
43%
0.9
DE
Siemens AG
XETRA:SIE
18.3
14%
1.3
US
Honeywell International Inc
NASDAQ:HON
20.6
12%
1.7
JP
Hitachi Ltd
TSE:6501
22.5
22%
1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
3M Co
NYSE:MMM
14.8
1%
14.8
US
R
Roper Technologies Inc
F:ROP
31.6
13%
2.4
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
IN
Siemens Ltd
NSE:SIEMENS
77.5
24%
3.2
HK
CK Hutchison Holdings Ltd
HKEX:1
9.8
21%
0.5