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.