The Discounted Cash Flow (DCF) valuation of SK Innovation Co Ltd (096770.KS) is 1,287,076.44 KRW. With the latest stock price at 87,400.00 KRW, the upside of SK Innovation Co Ltd based on DCF is 1372.6%.
Based on the latest price of 87,400.00 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 1372.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.6% | 4.6% |
| Long-term Growth Rate | 2.5% - 3.4% | 3.0% |
| Fair Price | 597,091.18 - 9,847,281.51 | 1,287,076.44 |
| Upside | 583.2% - 11166.9% | 1372.6% |