As of 2025-05-18, the Intrinsic Value of SK Telecom Co Ltd (017670.KS) is 65,889.01 KRW. This 017670.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52,200.00 KRW, the upside of SK Telecom Co Ltd is 26.20%.
The range of the Intrinsic Value is 38,915.12 - 123,952.91 KRW
Based on its market price of 52,200.00 KRW and our intrinsic valuation, SK Telecom Co Ltd (017670.KS) is undervalued by 26.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38,915.12 - 123,952.91 | 65,889.01 | 26.2% |
| DCF (Growth 10y) | 49,897.41 - 142,033.42 | 79,250.43 | 51.8% |
| DCF (EBITDA 5y) | 59,051.95 - 114,511.31 | 73,512.03 | 40.8% |
| DCF (EBITDA 10y) | 64,295.79 - 126,664.58 | 82,249.53 | 57.6% |
| Fair Value | 118,021.03 - 118,021.03 | 118,021.03 | 126.09% |
| P/E | 112,286.19 - 142,546.80 | 129,940.84 | 148.9% |
| EV/EBITDA | 61,195.37 - 136,924.81 | 80,330.46 | 53.9% |
| EPV | 302,677.25 - 482,521.48 | 392,599.28 | 652.1% |
| DDM - Stable | 44,739.65 - 130,946.64 | 87,843.01 | 68.3% |
| DDM - Multi | 63,151.51 - 141,082.11 | 86,928.63 | 66.5% |
| Market Cap (mil) | 11,212,038.00 |
| Beta | 0.02 |
| Outstanding shares (mil) | 214.79 |
| Enterprise Value (mil) | 19,953,148.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 7.55% |
| Cost of Debt | 4.25% |
| WACC | 5.46% |