SK GAS LTD

018670 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩246,500.00
-2.18%
Delayed · cached 15 min

Fair value analysis

018670
SK GAS LTD
Consumer DiscretionaryConsumer Discretionary
₩246,500.00
Close used for this calculation
₩536,337.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability11/25
Returns15/25
Balance Sheet11/25
Efficiency25/25
Growth16/25
Good
Quality radar
62Prof.11/25Ret.15/25Eff.25/25B.Sht11/25Growth16/25

Consensus fair value

₩536,337.29
Below FV
▲ +117.6% against the close used
Model range ₩164,603.62 – ₩798,542.51
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₩164,603.62Fair value₩536,337.29Bull₩798,542.51
FairClose
52-week traded range
52W low ₩198,000.0052W high ₩290,000.00

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

Valuation summary

Trading below the consensus fair value

SK GAS LTD closed at ₩246,500.00, 54.0% below the consensus fair value of ₩536,337.29 drawn from 10 valuation models.

Financial DNA score 62/100 — Good. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩752,847.40
+205.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.2%, r=10%, tg=3%, n=10yr
Graham Number
₩437,063.53
+77.3%
√(22.5 × EPS × BVPS)
EPS=26176, BVPS=324342.11
Graham Formula
₩798,542.51
+224.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=7.2%, FD=3.3%
P/E Fair Value
₩523,520.00
+112.4%
EPS × 20x (sector P/E)
EPS=26176, Sector P/E=20x
Peter Lynch (PEG)
₩188,205.44
-23.6%
EPS × Growth% (PEG = 1 is fair)
EPS=26176, g=7.2%
EV/EBITDA
₩520,863.33
+111.3%
(EBITDA × 13.6x − Net Debt) ÷ Shares
EBITDA=442.83B
Dividend Discount (DDM)
₩376,118.65
+52.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9860, r=10%, g=7.2%
Book Value (P/B)
₩164,603.62
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=324342.11, ROE=8%, g=6%, r=10%
Reverse DCF
₩246,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 7.2%
Margin of Safety
₩470,995.02
+91.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=627993.36, 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.