SK Telecom 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.)
81402.7% vs price
Base Case (Median)
126774.7% vs price
Bull Case (75th pct.)
172323.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $64071.59 | 160239.3% | High (40%) |
| PE Comparable | $30982.43 | 77433.6% | Medium (25%) |
| Graham Number | $37326.64 | 93310.0% | Low (10%) |
| EV/EBITDA | $119274.56 | 298384.9% | Medium (20%) |
| EV/FCF | $70509.98 | 176351.4% | Medium (20%) |
| Earnings Power Value | $3823.55 | 9468.5% | Medium (50%) |
Based on 6 out of 8 methods, SKM appears undervalued at the current price of $39.96. The base case fair value of $50699.12 implies 126774.7% 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.