SK TELECOM CO.,LTD

017670 KRX Telecom Telecom
KOSPI
₩90,900.00
+0.55%
Delayed · cached 15 min

Fair value analysis

017670
SK TELECOM CO.,LTD
TelecomTelecom
₩90,900.00
Close used for this calculation
₩97,730.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability10/25
Returns10/25
Balance Sheet9/25
Efficiency11/25
Growth13/25
Average
Quality radar
40Prof.10/25Ret.10/25Eff.11/25B.Sht9/25Growth13/25

Consensus fair value

₩97,730.74
Near FV
▲ +7.5% against the close used
Model range ₩1,547.97 – ₩183,330.29
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₩1,547.97Fair value₩97,730.74Bull₩183,330.29
FairClose
52-week traded range
52W low ₩52,100.0052W high ₩125,200.00

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

Valuation summary

Trading close to the consensus fair value

SK TELECOM CO.,LTD closed at ₩90,900.00, 7.0% below the consensus fair value of ₩97,730.74 drawn from 10 valuation models.

Financial DNA score 40/100 — Average. P/E of 49.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩156,604.34
+72.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩49,718.29
-45.3%
√(22.5 × EPS × BVPS)
EPS=1825, BVPS=60198.68 · outside Graham range (P/E 49.8, P/B 1.5) — asset-light, treat as a rough floor
Graham Formula
₩20,683.33
-77.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩36,500.00
-59.8%
EPS × 20x (sector P/E)
EPS=1825, Sector P/E=20x
Peter Lynch (PEG)
₩23,633.75
-74.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1825, g=13%
EV/EBITDA
₩183,330.29
+101.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.54T
Dividend Discount (DDM)
₩35,928.23
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2817.9, r=10%, g=2%
Book Value (P/B)
₩1,547.97
-98.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=60198.68, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩90,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.5% | Historical: -13%
Margin of Safety
₩49,407.37
-45.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=65876.49, 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.