The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SK Inc. closed at ₩585,000.00, 9.6% below the consensus fair value of ₩647,202.16 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 20.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩575,621.54
-1.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩548,234.46
-6.3%
√(22.5 × EPS × BVPS)
EPS=29000, BVPS=460629.92 · outside Graham range (P/E 20.2, P/B 1.3) — asset-light, treat as a rough floor
Graham Formula
₩1,422,933.33
+143.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=14.2%, FD=3.3%
P/E Fair Value
₩580,000.00
-0.9%
EPS × 20x (sector P/E)
EPS=29000, Sector P/E=20x
Peter Lynch (PEG)
₩410,350.00
-29.9%
EPS × Growth% (PEG = 1 is fair)
EPS=29000, g=14.2%
Dividend Discount (DDM)
₩789,750.00
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14625, r=10%, g=8%
Book Value (P/B)
₩39,153.54
-93.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=460629.92, ROE=6.3%, g=6%, r=10%
Reverse DCF
₩585,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.3% | Historical: 14.2%
Margin of Safety
₩586,273.00
+0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=781697.33, 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.