000660.KS
SK Hynix Inc
Price:  
452,500.00 
KRW
Volume:  
4,247,934.00
Korea, Republic of | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

000660.KS Intrinsic Value

-6.30 %
Upside

What is the intrinsic value of 000660.KS?

As of 2025-10-17, the Intrinsic Value of SK Hynix Inc (000660.KS) is 424,201.92 KRW. This 000660.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 452,500.00 KRW, the upside of SK Hynix Inc is -6.30%.

The range of the Intrinsic Value is 274,378.23 - 918,900.18 KRW

Is 000660.KS undervalued or overvalued?

Based on its market price of 452,500.00 KRW and our intrinsic valuation, SK Hynix Inc (000660.KS) is overvalued by 6.30%.

452,500.00 KRW
Stock Price
424,201.92 KRW
Intrinsic Value
Intrinsic Value Details

000660.KS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 274,378.23 - 918,900.18 424,201.92 -6.3%
DCF (Growth 10y) 476,364.30 - 1,560,542.41 729,666.21 61.3%
DCF (EBITDA 5y) 312,174.73 - 590,565.62 426,691.54 -5.7%
DCF (EBITDA 10y) 442,898.37 - 845,893.14 603,451.49 33.4%
Fair Value 198,169.50 - 198,169.50 198,169.50 -56.21%
P/E 323,838.95 - 745,910.54 474,428.56 4.8%
EV/EBITDA 206,873.35 - 404,950.55 274,853.57 -39.3%
EPV 13,356.08 - 29,877.65 21,616.90 -95.2%
DDM - Stable 343,199.57 - 1,382,432.47 862,815.93 90.7%
DDM - Multi 414,344.43 - 1,325,583.58 634,686.81 40.3%

000660.KS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 329,420,000.00
Beta 2.15
Outstanding shares (mil) 728.00
Enterprise Value (mil) 344,713,900.00
Market risk premium 5.82%
Cost of Equity 8.83%
Cost of Debt 4.25%
WACC 8.41%