← Back to DCF

Breakdown · 005930.KS

Samsung Electronics

WACC
FCF PROJECTION
SENSITIVITY
PER-YEAR CASH FLOWS
Year CF Discount factor PV Cumulative PV
1 2269.00 0.8668 1966.72 1966.72
2 2609.35 0.7513 1960.41 3927.13
3 3000.76 0.6512 1954.12 5881.26
4 3450.87 0.5645 1947.86 7829.11
5 3968.50 0.4893 1941.61 9770.72
6 4563.78 0.4241 1935.38 11706.11
7 5248.34 0.3676 1929.18 13635.29
8 6035.60 0.3186 1922.99 15558.28
9 6940.94 0.2762 1916.82 17475.10
10 7982.08 0.2394 1910.68 19385.77
11 8181.63 0.2075 1697.53 21083.31
12 8386.17 0.1798 1508.17 22591.47
13 8595.82 0.1559 1339.92 23931.39
14 8810.72 0.1351 1190.45 25121.84
15 9030.99 0.1171 1057.65 26179.49
16 9256.76 0.1015 939.66 27119.16
17 9488.18 0.0880 834.84 27954.00
18 9725.38 0.0763 741.71 28695.71
19 9968.52 0.0661 658.97 29354.68
20 10217.73 0.0573 585.46 29940.14
REVERSE DCF

At $222000.00, the market implies a stage-1 growth rate of 47.4%.

MARKET IMPLIES
47.4%
YOUR ASSUMPTION
15.0%
DELTA
+32.4pp

If $222000.00 is correct and your other inputs (WACC 15.4%, 10+10y, terminal 2.5%) hold, the market needs 005930.KS to grow cash flow at 47.4% annually for the next 10 years.