SK Innovation Co., Ltd.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-48.8% vs price
Base Case (Median)
33.9% vs price
Bull Case (75th pct.)
116.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-19845.50 | -131.5% | High (40%) |
| EV/EBITDA | $188611.59 | 199.4% | Medium (20%) |
Based on 2 out of 8 methods, 096775.KS appears fairly valued at the current price of $63000.00. The base case fair value of $84383.05 implies 33.9% 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.