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₩1,095.10Fair value₩6,197.45Bull₩16,431.07
FairClose
52-week traded range
52W low ₩2,809.7752W high ₩13,580.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SK D&D Co.,Ltd. closed at ₩4,090.00, 34.0% below the consensus fair value of ₩6,197.45 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,148.22
+74.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,431.07
+301.7%
√(22.5 × EPS × BVPS)
EPS=381.39, BVPS=31461.54
Graham Formula
₩4,322.42
+5.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,627.80
+86.5%
EPS × 20x (sector P/E)
EPS=381.39, Sector P/E=20x
Peter Lynch (PEG)
₩11,342.54
+177.3%
EPS × Growth% (PEG = 1 is fair)
EPS=381.39, g=29.7%
Dividend Discount (DDM)
₩1,095.10
-73.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.89, r=10%, g=2%
Book Value (P/B)
₩3,901.23
-4.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31461.54, ROE=1.2%, g=3%, r=10%
Reverse DCF
₩4,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: -29.7%
Margin of Safety
₩6,661.78
+62.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8882.38, 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.