investorscraft@gmail.com

Intrinsic ValueSamsung Electronics Co., Ltd. (BC94.L)

Previous Close£2,754.00
Intrinsic Value
Upside potential
Previous Close
£2,754.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Samsung Electronics Co., Ltd. is a global leader in the technology sector, specializing in consumer electronics, IT and mobile communications, and semiconductor solutions. The company operates across a diversified portfolio, including home appliances, smartphones, TVs, memory storage, and medical equipment. Its vertically integrated business model allows it to control key components like displays and semiconductors, giving it a competitive edge in cost efficiency and innovation. Samsung dominates the memory chip market and holds a strong position in smartphones and consumer electronics, competing with firms like Apple and TSMC. The company serves a broad range of industries, including retail, healthcare, and finance, leveraging its technological expertise and extensive supply chain. Its global footprint and R&D investments reinforce its market leadership, though it faces cyclical demand in semiconductors and intense competition in consumer electronics.

Revenue Profitability And Efficiency

Samsung Electronics reported revenue of approximately $300.9 trillion KRW (around $263.8 billion USD) for the fiscal year ending 2024, with a net income of $33.6 trillion KRW (around $29.5 billion USD). The company’s operating cash flow stood at $72.98 trillion KRW (around $64 billion USD), reflecting strong cash generation capabilities. Capital expenditures were significant at $51.4 trillion KRW (around $45 billion USD), underscoring its commitment to semiconductor and display manufacturing expansion. The diluted EPS was 123,750 KRW, demonstrating robust earnings power.

Earnings Power And Capital Efficiency

Samsung’s earnings are driven by its semiconductor and mobile divisions, which benefit from high-margin products and economies of scale. The company’s capital efficiency is evident in its ability to reinvest heavily in R&D and production while maintaining profitability. Its operating cash flow comfortably covers capital expenditures, indicating sustainable reinvestment capacity. The semiconductor segment, though cyclical, remains a key earnings driver, while consumer electronics contribute steady revenue streams.

Balance Sheet And Financial Health

Samsung maintains a strong balance sheet with $53.7 trillion KRW (around $47 billion USD) in cash and equivalents, providing ample liquidity. Total debt stands at $19.3 trillion KRW (around $16.9 billion USD), resulting in a conservative leverage profile. The company’s financial health is robust, supported by consistent cash flow generation and prudent capital management. Its ability to fund growth initiatives while maintaining low debt levels underscores its financial stability.

Growth Trends And Dividend Policy

Samsung has demonstrated steady growth, particularly in semiconductors and premium consumer electronics. The company pays a dividend of 10.73 KRW per share, reflecting a balanced approach to shareholder returns and reinvestment. Future growth is expected to be driven by advancements in AI, 5G, and memory technologies, though macroeconomic conditions may impact demand cycles. Its dividend policy remains aligned with earnings stability and capital allocation priorities.

Valuation And Market Expectations

With a market capitalization of approximately $263.8 billion USD, Samsung trades at a valuation reflective of its diversified tech leadership. Investors price in expectations of sustained semiconductor demand and innovation in consumer electronics. The beta of 0.744 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market sentiment remains positive, though dependent on global tech demand and supply chain dynamics.

Strategic Advantages And Outlook

Samsung’s strategic advantages include vertical integration, technological leadership, and a strong global brand. Its outlook remains favorable, supported by R&D investments and expansion in high-growth areas like AI and IoT. However, geopolitical risks and competitive pressures pose challenges. The company’s ability to navigate cyclical downturns and maintain innovation will be critical to long-term success.

Sources

Company filings, Bloomberg, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount