Samsung Electronics Co., Ltd.
Bear Case (25th pct.)
214904.7% vs price
Base Case (Median)
255258.3% vs price
Bull Case (75th pct.)
299617.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $172894.17 | 265034.4% | High (40%) |
| PE Comparable | $743570.90 | 1140171.3% | Medium (25%) |
| Graham Number | $202962.80 | 311144.9% | Low (10%) |
| EV/EBITDA | $133557.99 | 204712.1% | Medium (20%) |
| EV/FCF | $160144.19 | 245482.3% | Medium (20%) |
| Earnings Power Value | $38070.19 | 58280.9% | Medium (50%) |
Based on 6 out of 8 methods, SSNLF appears undervalued at the current price of $65.21. The base case fair value of $166519.18 implies 255258.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.