Samsung Electronics Co., Ltd. engages in the consumer electronics, information technology and mobile communications, and device solutions businesses worldwide. It offers digital TVs, monitors, air conditioners, refrigerators, mobile phones, communication systems, and computers; semiconductor products, such as memory, foundry, and system LSI; and display products comprising LCD and OLED panels, as well as connected car systems, audio and visual products, enterprise automation solutions, and connected services. The company is also involved in the technology and venture capital investment businesses; manufacture of semiconductor equipment and components; and provision of repair services for electronic devices. In addition, it provides medical equipment; software development and supply; toll processing of semiconductors and display panels; general logistics agency, financing, marketing, consulting, and AI technology and cloud services; enterprise automation solutions and connected services; and digital advertising platforms. Further, the company offers mobile payment services; and designs and develops software products. It serves retail, hospitality, finance, transportation, education, government, and healthcare industries. Samsung Electronics Co., Ltd. was founded in 1938 and is based in Suwon, South Korea.
Samsung Electronics Co., Ltd.
- Revenue ₩279.6T
- Gross Profit ₩113.19T
- Net Income ₩39.24T
- Gross Margin 40.48%
- Net Margin 14.04%
- Free Cash Flow (FCF) ₩15.28T
- Free Cash Flow To Equity (FCFE) ₩11.76T
- Dividends Paid ₩-20.51T
- Debt Repayment ₩-3.51T
- Net Stock Repurchased ₩0
Discounted Cash Flow
Use the Discounted Cash Flow (DCF) tool to estimate the intrinsic value of Samsung Electronics Co., Ltd. stock.
| Assumptions | |||
|---|---|---|---|
| Forecast Period | |||
| Required Return | |||
| Low | Mid | High | |
| Revenue Growth | |||
| FCFE Margin | |||
| Perpetual Growth | |||
| Terminal P/FCFE | |||
The number of assumptions to make for each forecast.
The number of years to forecast future cash flows. These future cash flows are used to determine the intrinsic present value for the stock.
It is generally recommended to select a longer period for more established companies with stable financial histories.
The compounding annual rate of return required, according to your investment objectives. This is used to discount back future cash flows.
Estimate the annual compounding revenue growth rate. You can use the historical compounding annual growth rates provided below as a guide.
- 1 Year 16.57%
- 3 Years 4.39%
- 5 Years 4.39%
- 10 Years 3.48%
Estimate levered free cash flow (FCFE) as a percentage of revenue. You can use the historical margins provided below as a guide.
- 1 Year 4.21%
- 3 Years 7.12%
- 5 Years 8.37%
- 10 Years 7.81%
Estimate the compounding annual growth rate at which revenues will grow in perpetuity after the forecast period. This is the first method used to calculate the terminal value.
Values of between 2% and 5% are generally recommended.
Estimate the price to levered free cash flow (P/FCFE) for the stock after the forecast period. This is the second method used to calculate the terminal value.
This method for calculating the terminal value can be preferred for shorter forecast periods. You can use the historical rations provided below as a guide.
- 1 Year 45.38
- 3 Years 28.33
- 5 Years 21.48
- 10 Years 20.22
| Chief Executive Officer (CEO) | |
|---|---|
| Full-Time Employees | 113.75K |
| Industry | Consumer Electronics |
| Sector | Technology |
| Country | US |
| Website | https://www.samsung.com |