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₩2,576.95Fair value₩7,646.72Bull₩13,892.49
FairClose
52-week traded range
52W low ₩4,295.0052W high ₩14,290.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SKNetworksCompanyLimited closed at ₩6,390.00, 16.4% below the consensus fair value of ₩7,646.72 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 24.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,892.49
+117.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩7,782.93
+21.8%
√(22.5 × EPS × BVPS)
EPS=257, BVPS=10475.41
Graham Formula
₩2,912.67
-54.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,140.00
-19.6%
EPS × 20x (sector P/E)
EPS=257, Sector P/E=20x
Peter Lynch (PEG)
₩4,279.05
-33.0%
EPS × Growth% (PEG = 1 is fair)
EPS=257, g=16.7%
Dividend Discount (DDM)
₩3,177.43
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=249.21, r=10%, g=2%
Book Value (P/B)
₩2,576.95
-59.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10475.41, ROE=2.5%, g=3%, r=10%
Reverse DCF
₩6,390.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: -16.7%
Margin of Safety
₩5,574.02
-12.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7432.02, 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.