As of 2025-05-19, the Intrinsic Value of SK Innovation Co Ltd (096770.KS) is 1,287,076.44 KRW. This 096770.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87,400.00 KRW, the upside of SK Innovation Co Ltd is 1,372.60%.
The range of the Intrinsic Value is 597,091.18 - 9,847,281.51 KRW
Based on its market price of 87,400.00 KRW and our intrinsic valuation, SK Innovation Co Ltd (096770.KS) is undervalued by 1,372.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 597,091.18 - 9,847,281.51 | 1,287,076.44 | 1372.6% |
| DCF (Growth 10y) | 723,859.17 - 10,990,319.91 | 1,491,587.86 | 1606.6% |
| DCF (EBITDA 5y) | 368,860.30 - 665,527.27 | 521,069.27 | 496.2% |
| DCF (EBITDA 10y) | 459,701.97 - 826,537.43 | 639,096.85 | 631.2% |
| Fair Value | -74,204.00 - -74,204.00 | -74,204.00 | -184.90% |
| P/E | (129,708.76) - (131,786.48) | (132,083.29) | -251.1% |
| EV/EBITDA | (104,892.19) - 102,583.84 | 4,845.89 | -94.5% |
| EPV | (673,745.02) - (921,837.01) | (797,793.54) | -1012.8% |
| DDM - Stable | (144,652.15) - (439,793.26) | (292,222.88) | -434.4% |
| DDM - Multi | 151,975.76 - 383,629.48 | 220,629.76 | 152.4% |
| Market Cap (mil) | 13,309,272.00 |
| Beta | 1.35 |
| Outstanding shares (mil) | 152.28 |
| Enterprise Value (mil) | 44,945,470.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.06% |
| Cost of Debt | 5.52% |
| WACC | 4.63% |