SK eternix Co., Ltd.

475150 KRX Construction Construction
KOSPI
₩51,900.00
+0.19%
Delayed · cached 15 min

Fair value analysis

475150
SK eternix Co., Ltd.
Construction›Construction
₩51,900.00
Close used for this calculation
₩16,525.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
13/100
Profitability6/25
Returns5/25
Balance Sheet0/25
Efficiency2/25
Growth0/25
Weak
Quality radar
13Prof.6/25Ret.5/25Eff.2/25B.Sht0/25Growth0/25

Consensus fair value

₩16,525.76
Above FV
▼ -68.2% against the close used
Model range ₩2,348.24 – ₩18,220.00
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₩2,348.24Fair value₩16,525.76Bull₩18,220.00
FairClose
52-week traded range
52W low ₩17,560.0052W high ₩80,900.00

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

Valuation summary

Trading above the consensus fair value

SK eternix Co., Ltd. closed at ₩51,900.00, 214.1% above the consensus fair value of ₩16,525.76 drawn from 7 valuation models.

Financial DNA score 13/100 — Weak. P/E of 57.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩17,074.45
-67.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,882.65
-75.2%
√(22.5 × EPS × BVPS)
EPS=911, BVPS=8096.72 · outside Graham range (P/E 57, P/B 6.4) — asset-light, treat as a rough floor
P/E Fair Value
₩18,220.00
-64.9%
EPS × 20x (sector P/E)
EPS=911, Sector P/E=20x
EV/EBITDA
₩2,348.24
-95.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=53B
Book Value (P/B)
₩9,542.57
-81.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8096.72, ROE=11.3%, g=3%, r=10%
Reverse DCF
₩51,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.3% | Historical: 0%
Margin of Safety
₩12,044.28
-76.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16059.03, 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.