SK Inc.
Bear Case (25th pct.)
133.5% vs price
Base Case (Median)
292.5% vs price
Bull Case (75th pct.)
334.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1669150.51 | 332.4% | High (40%) |
| PE Comparable | $1360910.48 | 252.6% | Medium (25%) |
| Growth Trajectory DCF | $1678411.68 | 334.8% | Medium (20%) |
| Graham Number | $748272.31 | 93.9% | Low (10%) |
| EV/EBITDA | $1709759.96 | 342.9% | Medium (20%) |
| Earnings Power Value | $58546.54 | -84.8% | Medium (50%) |
Based on 6 out of 8 methods, 03473K.KS appears undervalued at the current price of $386000.00. The base case fair value of $1515030.49 implies 292.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.