As of 2026-06-07, the Intrinsic Value of SK Hynix Inc (000660.KS) is 560,995.45 KRW. This 000660.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,000,000.00 KRW, the upside of SK Hynix Inc is -43.90%.
The range of the Intrinsic Value is 417,429.01 - 873,274.91 KRW
Based on its market price of 1,000,000.00 KRW and our intrinsic valuation, SK Hynix Inc (000660.KS) is overvalued by 43.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 417,429.01 - 873,274.91 | 560,995.45 | -43.9% |
| DCF (Growth 10y) | 660,096.11 - 1,361,944.76 | 882,500.08 | -11.7% |
| DCF (EBITDA 5y) | 568,010.86 - 839,115.50 | 632,332.56 | -36.8% |
| DCF (EBITDA 10y) | 772,195.95 - 1,185,292.15 | 887,617.28 | -11.2% |
| Fair Value | 239,132.00 - 239,132.00 | 239,132.00 | -76.09% |
| P/E | 815,933.46 - 1,688,270.83 | 1,118,445.38 | 11.8% |
| EV/EBITDA | 336,215.78 - 734,062.30 | 494,489.22 | -50.6% |
| EPV | 44,847.13 - 59,265.18 | 52,056.14 | -94.8% |
| DDM - Stable | 399,135.60 - 1,112,610.71 | 755,873.09 | -24.4% |
| DDM - Multi | 470,448.10 - 1,036,561.20 | 649,135.98 | -35.1% |
| Market Cap (mil) | 1,571,150,000.00 |
| Beta | 1.73 |
| Outstanding shares (mil) | 1,571.15 |
| Enterprise Value (mil) | 1,571,815,600.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.13% |
| Cost of Debt | 4.25% |
| WACC | 9.04% |