The Discounted Cash Flow (DCF) valuation of SK Innovation Co Ltd (096770.KS) is 1,214,066.19 KRW. With the latest stock price at 116,100.00 KRW, the upside of SK Innovation Co Ltd based on DCF is 945.7%.
Based on the latest price of 116,100.00 KRW and our DCF valuation, SK Innovation Co Ltd (096770.KS) is a buy. buying 096770.KS stocks now will result in a potential gain of 945.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.8% | 4.9% |
| Long-term Growth Rate | 2.5% - 3.7% | 3.1% |
| Fair Price | 547,358.13 - 9,963,803.54 | 1,214,066.19 |
| Upside | 371.5% - 8482.1% | 945.7% |