SK hynix Inc.
KOSPI
₩1,812,000.00
-2.21%
Delayed · cached 15 min
Fair value analysis
000660
SK hynix Inc.
₩1,812,000.00
Close used for this calculation
₩992,268.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Quality radar
Consensus fair value
₩992,268.16
Above FV▼ -45.2% against the close used
Model range ₩489,659.31 – ₩1,861,320.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩489,659.31Fair value₩992,268.16Bull₩1,861,320.00
FairClose
52-week traded range
52W low ₩307,000.0052W high ₩2,919,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SK hynix Inc. closed at ₩1,812,000.00, 82.6% above the consensus fair value of ₩992,268.16 drawn from 8 valuation models.
Financial DNA score 66/100 — Strong. P/E of 29.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩741,358.06
-59.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩489,659.31
-73.0%
√(22.5 × EPS × BVPS)
EPS=62044, BVPS=171753.55 · outside Graham range (P/E 29.2, P/B 10.6) — asset-light, treat as a rough floor
P/E Fair Value
₩1,240,880.00
-31.5%
EPS × 20x (sector P/E)
EPS=62044, Sector P/E=20x
Peter Lynch (PEG)
₩1,861,320.00
+2.7%
EPS × Growth% (PEG = 1 is fair)
EPS=62044, g=30%
EV/EBITDA
₩1,195,385.29
-34.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=47.21T
Book Value (P/B)
₩1,271,405.69
-29.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=171753.55, ROE=35.6%, g=6%, r=10%
Reverse DCF
₩1,812,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.2% | Historical: 66.5%
Margin of Safety
₩617,974.34
-65.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=823965.79, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.