SK Discovery Co.,Ltd.

006120 KRX Financials Financials
KOSPI
₩57,400.00
+0.00%
Delayed · cached 15 min

Fair value analysis

006120
SK Discovery Co.,Ltd.
Financials›Financials
₩57,400.00
Close used for this calculation
₩112,682.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability8/25
Returns3/25
Balance Sheet3/25
Efficiency25/25
Growth16/25
Average
Quality radar
39Prof.8/25Ret.3/25Eff.25/25B.Sht3/25Growth16/25

Consensus fair value

₩112,682.69
Below FV
▲ +96.3% against the close used
Model range ₩27,078.45 – ₩162,608.62
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₩27,078.45Fair value₩112,682.69Bull₩162,608.62
FairClose
52-week traded range
52W low ₩43,100.0052W high ₩68,200.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SK Discovery Co.,Ltd. closed at ₩57,400.00, 49.1% below the consensus fair value of ₩112,682.69 drawn from 9 valuation models.

Financial DNA score 39/100 — Average. P/E of 8.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩130,466.79
+127.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩162,608.62
+183.3%
√(22.5 × EPS × BVPS)
EPS=6961, BVPS=168823.53
Graham Formula
₩78,891.33
+37.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩139,220.00
+142.5%
EPS × 20x (sector P/E)
EPS=6961, Sector P/E=20x
Peter Lynch (PEG)
₩60,769.53
+5.9%
EPS × Growth% (PEG = 1 is fair)
EPS=6961, g=8.7%
Dividend Discount (DDM)
₩27,078.45
-52.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2123.8, r=10%, g=2%
Book Value (P/B)
₩34,970.59
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=168823.53, ROE=4.5%, g=3%, r=10%
Reverse DCF
₩57,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: -8.7%
Margin of Safety
₩95,847.51
+67.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=127796.69, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.