As of 2026-05-19, the Intrinsic Value of Samji Electronics Co Ltd (037460.KQ) is 90,615.79 KRW. This 037460.KQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49,650.00 KRW, the upside of Samji Electronics Co Ltd is 82.50%.
The range of the Intrinsic Value is 71,249.08 - 120,700.09 KRW
Based on its market price of 49,650.00 KRW and our intrinsic valuation, Samji Electronics Co Ltd (037460.KQ) is undervalued by 82.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71,249.08 - 120,700.09 | 90,615.79 | 82.5% |
| DCF (Growth 10y) | 76,645.26 - 123,926.14 | 95,254.76 | 91.9% |
| DCF (EBITDA 5y) | 55,994.00 - 84,737.06 | 61,374.88 | 23.6% |
| DCF (EBITDA 10y) | 71,617.87 - 105,335.50 | 79,925.96 | 61.0% |
| Fair Value | 156,018.00 - 156,018.00 | 156,018.00 | 214.24% |
| P/E | 77,634.53 - 179,962.32 | 109,294.29 | 120.1% |
| EV/EBITDA | 44,318.69 - 82,070.53 | 57,422.25 | 15.7% |
| EPV | 55,699.03 - 81,291.57 | 68,495.26 | 38.0% |
| DDM - Stable | 41,353.09 - 80,525.92 | 60,939.49 | 22.7% |
| DDM - Multi | 62,758.33 - 95,501.95 | 75,768.85 | 52.6% |
| Market Cap (mil) | 556,010.50 |
| Beta | 0.57 |
| Outstanding shares (mil) | 11.20 |
| Enterprise Value (mil) | 871,295.50 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.27% |
| Cost of Debt | 4.66% |
| WACC | 7.16% |