investorscraft@gmail.com

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

Previous Close£2,010.00
Intrinsic Value
Upside potential
Previous Close
£2,010.00

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 diverse product lines, including home appliances, smartphones, TVs, memory storage, and medical equipment, serving industries such as retail, healthcare, finance, and manufacturing. Its vertically integrated supply chain and strong R&D capabilities allow it to maintain cost efficiency and innovation leadership. Samsung holds a dominant position in memory chips and displays, while its mobile division competes closely with Apple and Huawei. The company leverages its brand strength and extensive distribution network to capture market share in both developed and emerging economies. Additionally, its venture capital arm and cloud services diversify revenue streams beyond hardware. Samsung's ability to scale production and adapt to technological shifts, such as 5G and AI, reinforces its competitive moat in a rapidly evolving industry.

Revenue Profitability And Efficiency

Samsung reported revenue of approximately $300.9 trillion KRW (around $232 billion USD) for the fiscal year, with net income of $33.6 trillion KRW (about $25.9 billion USD), reflecting robust profitability. Operating cash flow stood at $72.98 trillion KRW ($56.3 billion USD), though capital expenditures of $51.4 trillion KRW ($39.6 billion USD) indicate heavy reinvestment in semiconductor and display fabrication. The company’s scale and vertical integration contribute to strong margins despite cyclical demand in key segments.

Earnings Power And Capital Efficiency

Diluted EPS of 123,750 KRW ($95.3 USD) underscores Samsung’s earnings power, driven by high-memory chip sales and premium smartphone demand. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, though cyclicality in semiconductor pricing can impact near-term returns. Strategic capex focuses on maintaining technological leadership in advanced nodes and OLED displays.

Balance Sheet And Financial Health

Samsung maintains a solid balance sheet with $53.7 trillion KRW ($41.4 billion USD) in cash and equivalents against $19.3 trillion KRW ($14.9 billion USD) in total debt, reflecting a conservative leverage profile. Its liquidity position supports aggressive R&D and capex commitments while providing flexibility to navigate industry downturns. The strong cash reserves also enable consistent shareholder returns via dividends and buybacks.

Growth Trends And Dividend Policy

Revenue growth is tied to semiconductor cycles and smartphone innovation, with long-term drivers including AI, IoT, and automotive chips. The company has a disciplined dividend policy, paying $13.24 KRW ($0.01 USD) per share annually, though buybacks are occasionally used to optimize capital allocation. Future growth may hinge on expanding its foundry business and high-end consumer electronics adoption.

Valuation And Market Expectations

With a market cap of $328.4 billion USD and a beta of 0.74, Samsung trades at a discount to pure-play semiconductor peers, reflecting its diversified but cyclical business mix. Investors likely price in slower growth in mature segments like smartphones, offset by upside potential in memory and foundry markets. The valuation accounts for geopolitical risks in its supply chain.

Strategic Advantages And Outlook

Samsung’s key advantages include its technological leadership in memory chips, vertically integrated manufacturing, and a globally recognized brand. Near-term challenges include semiconductor oversupply and competition in mobile, but long-term opportunities in AI, automotive, and edge computing position it well. Strategic partnerships and continued R&D investment will be critical to sustaining its market position.

Sources

Company filings, Bloomberg, LSE disclosures

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