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¥415.30Fair value¥6,558.38Bull¥12,403.23
FairClose
52-week traded range
52W low ¥2,681.0052W high ¥3,830.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SK-Electronics CO.,LTD. closed at ¥3,185.00, 51.4% below the consensus fair value of ¥6,558.38 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 12.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥415.30
-87.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,430.86
+39.1%
√(22.5 × EPS × BVPS)
EPS=263, BVPS=3317.71
P/E Fair Value
¥5,260.00
+65.1%
EPS × 20x (sector P/E)
EPS=263, Sector P/E=20x
Peter Lynch (PEG)
¥6,924.79
+117.4%
EPS × Growth% (PEG = 1 is fair)
EPS=263, g=26.3%
EV/EBITDA
¥12,403.23
+289.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.16B
Dividend Discount (DDM)
¥7,017.19
+120.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.95, r=10%, g=8%
Book Value (P/B)
¥1,824.74
-42.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3317.71, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥3,185.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 26.3%
Margin of Safety
¥2,526.54
-20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3368.72, 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.