As of 2025-07-08, the Intrinsic Value of SK Discovery Co Ltd (006120.KS) is 536,164.80 KRW. This 006120.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60,400.00 KRW, the upside of SK Discovery Co Ltd is 787.70%.
The range of the Intrinsic Value is 147,212.66 - 12,629,678.76 KRW
Based on its market price of 60,400.00 KRW and our intrinsic valuation, SK Discovery Co Ltd (006120.KS) is undervalued by 787.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147,212.66 - 12,629,678.76 | 536,164.80 | 787.7% |
| DCF (Growth 10y) | 204,306.75 - 14,214,552.50 | 642,339.78 | 963.5% |
| DCF (EBITDA 5y) | 289,007.24 - 638,378.33 | 453,011.83 | 650.0% |
| DCF (EBITDA 10y) | 324,649.35 - 920,688.52 | 573,470.51 | 849.5% |
| Fair Value | 20,655.65 - 20,655.65 | 20,655.65 | -65.80% |
| P/E | 46,681.76 - 94,231.80 | 71,188.89 | 17.9% |
| EV/EBITDA | 26,905.75 - 108,900.82 | 73,143.03 | 21.1% |
| EPV | (288,872.07) - (344,930.19) | (316,901.32) | -624.7% |
| DDM - Stable | 41,277.21 - 115,737.77 | 78,507.63 | 30.0% |
| DDM - Multi | 341,634.59 - 746,380.02 | 468,900.81 | 676.3% |
| Market Cap (mil) | 1,187,464.00 |
| Beta | 0.61 |
| Outstanding shares (mil) | 19.66 |
| Enterprise Value (mil) | 6,315,504.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.94% |
| Cost of Debt | 9.43% |
| WACC | 6.84% |