← Back to DCF

Breakdown · 005930.KS

Samsung Electronics

WACC
FCF PROJECTION
SENSITIVITY
PER-YEAR CASH FLOWS
Year CF Discount factor PV Cumulative PV
1 2247.50 0.8694 1953.97 1953.97
2 2584.62 0.7559 1953.60 3907.57
3 2972.31 0.6571 1953.22 5860.79
4 3418.16 0.5713 1952.85 7813.64
5 3930.88 0.4967 1952.48 9766.11
6 4520.52 0.4318 1952.10 11718.22
7 5198.59 0.3754 1951.73 13669.95
8 5978.38 0.3264 1951.36 15621.30
9 6875.14 0.2838 1950.98 17572.28
10 7906.41 0.2467 1950.61 19522.89
11 8104.07 0.2145 1738.25 21261.15
12 8306.67 0.1865 1549.02 22810.16
13 8514.34 0.1621 1380.38 24190.54
14 8727.20 0.1410 1230.10 25420.65
15 8945.38 0.1225 1096.19 26516.84
16 9169.01 0.1065 976.85 27493.69
17 9398.24 0.0926 870.50 28364.19
18 9633.19 0.0805 775.74 29139.93
19 9874.02 0.0700 691.28 29831.21
20 10120.88 0.0609 616.03 30447.24
REVERSE DCF

At $329000.00, no stage-1 growth rate in [-20%, +50%] produces this price. The market implies growth > 50% — likely a pricing signal (acquisition, bubble, short-term news) rather than a DCF-defensible level.