EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

SK Discovery Co Ltd (006120) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of SK Discovery Co Ltd KRW 120,306, price KRW 67,800, upside +77.4%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Energy · KR · ISIN KR7006120000

SD Some data Sep 24, 2026

SK Discovery Co Ltd

006120 · KO

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value 120,306 KRW · Strongly undervalued (+77.4%)
!Quality 42/100
!Mixed Growth (revenue 5y +17.6 %/yr)
!Thin margins · 2.2% net margin (TTM)
!Moderate debt · negative free cash flow
!2.2% dividend yield · Watch coverage
!Trails peers (3/10)
!Narrow moat 27/100
!Evidence only medium, so the estimate is less certain
!Weak on past: 16 out of 100
Watch SK Discovery Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

67,800 KRW 25,002 KRW Fair Value 120,306 KRW May 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range 25,002 KRW – 67,800 KRW · fair‑value band 84,214 KRW – 156,397 KRW · the 67,800 KRW price screens below the 120,306 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.

Follow SK Discovery Co in your weekly email

Every Wednesday you see whether SK Discovery Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

SK Discovery Co., Ltd., through its subsidiaries, engages in environmental friendly materials, vaccines/pharmaceuticals, energy/chemicals, and real estate development businesses in South Korea and internationally. The company offers environmental friendly materials and healthcare solutions in the areas of treatment, prevention, and diagnosis to patients.

Show more

SK Discovery Co., Ltd., through its subsidiaries, engages in environmental friendly materials, vaccines/pharmaceuticals, energy/chemicals, and real estate development businesses in South Korea and internationally. The company offers environmental friendly materials and healthcare solutions in the areas of treatment, prevention, and diagnosis to patients. It also engages in the storage of LPG; tank terminal; and power generation business, as well as real estate development of commercial facilities, office buildings, hotels, urban housings, luxury housings, and renewable energy generation facilities, such as solar and wind power generation. The company was formerly known as SK Chemicals Co., Ltd. and changed its name to SK Discovery Co., Ltd. in December 2017. SK Discovery Co., Ltd. was founded in 1969 and is based in Seongnam-si, South Korea.

Stock analysis

SK Discovery Co Ltd (006120) currently trades at 67,800 KRW, while our model-based Fair Value estimate is 120,306 KRW, implying the stock looks roughly 43.6% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 128,476 KRW per share, and 10 of the 16 models we run sit above the 67,800 KRW price.

Bear case: the Economic Profit group reads lowest at 23,468 KRW, and 6 of the 16 models stay below the price. Evidence for this calculation is medium.

Scenario range: 84,214 KRW (bear) to 156,397 KRW (bull), the price of 67,800 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 42/100 (below-average quality), in the Energy sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

SK Discovery Co Ltd reported revenue of 10.2T KRW in FY2025 versus 6.6T KRW in FY2021, a compound +11.3%/yr. Reported net income was 129B KRW in FY2025, compounding −11.7%/yr from FY2021.

Key figures

Market cap 1.2T KRW (≈ $926M) · P/S ratio 0.08 · Dividend yield 2.2% · Net margin 1.3% · Return on equity 4.1% · Return on assets (EBIT) 1.9% · Operating margin 5.8% · Revenue (TTM) 11.0T KRW.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).

What moves the price

The share trades at its 52-week high and 57% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Energy peers we cover trades at −66% fair-value upside, at 77%, 006120 screens cheaper than that median.

Fair Value models

Bear 84,214 KRW Fair Value 120,306 KRW Bull 156,397 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
Residual Income 121,310 KRW 119,622 KRW 123,029 KRW 76
Gordon GGM 31,778 KRW 57,263 KRW 78,830 KRW 68
DDM Multi-Stage 31,778 KRW 51,220 KRW 61,171 KRW 67
All 16 models by family
Earnings-Based
Graham-Dodd 51,390 KRW 173,209 KRW 232,120 KRW 64
Lynch FV 39,518 KRW 56,454 KRW 73,390 KRW 61
PEG = 1.0 39,518 KRW 56,454 KRW 73,390 KRW 57
EPV 2,711 KRW 23,468 KRW 40,766 KRW 65
Dividend Discount
Gordon GGM 31,778 KRW 57,263 KRW 78,830 KRW 68
DDM Multi-Stage 31,778 KRW 51,220 KRW 61,171 KRW 67
Multiples
P/E Multiple 96,357 KRW 128,476 KRW 160,595 KRW 63
P/S Multiple 96,357 KRW 128,476 KRW 160,595 KRW 58
P/B Multiple 96,357 KRW 128,476 KRW 160,595 KRW 55
EV/EBIT 72,479 KRW 146,475 KRW 220,471 KRW 63
EV/EBITDA 237,891 KRW 367,024 KRW 496,158 KRW 66
EV/Revenue 42,880 KRW 125,333 KRW 207,786 KRW 50
Asset-Based
NCAV (Graham) 84,951 KRW 113,835 KRW 169,903 KRW 54
Economic Profit
Residual Income 121,310 KRW 119,622 KRW 123,029 KRW 76
ROIC Compounder 2,711 KRW 23,468 KRW 40,766 KRW 65
Growth Earnings
Growth-Adj P/E 84,214 KRW 120,306 KRW 156,397 KRW 67

Open the full fair value analysis →

Notify me when 006120 reaches fair value

Put 006120 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 42/100

Of which business quality 40 · Market factors (momentum, volatility) 66

Profitability 25
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 64
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+17.6%
Start year 2020 (pandemic). Over 10 years: +6.8% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.7%
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.4%
Dividend (yield on the price)2.2%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 4%

Watch 006120, get fair value alerts →

Compare SK Discovery Co Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Refining & Marketing · 107 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 42 · Bottom 25%
Fair Value upside +164.4% · Top 25%
Profitability
Return on equity (TTM) 4.1% · Bottom 25%
Return on assets 1.7% · Bottom 25%
Net margin (TTM) 2.2% · Below median
Operating margin (TTM) 5.8% · Below median
Growth and dividend
Revenue growth 36.7% · Above median
Dividend yield (TTM) 2.2% · Below median
Balance sheet
Debt / equity 1.33× · Highest 25%

Valuation Multiplesvs Oil & Gas Refining & Marketing median · lower = cheaper

EV/EBITDA 2.6× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 19
FUTURE (revenue growth)100 · sector 100
PAST (return on equity)16 · sector 48
HEALTH (low debt)33 · sector 85
DIVIDEND (yield)44 · sector 68

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

Similar stocks

10 more Oil & Gas Refining & Marketing stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Reliance Industries Limited RELIANCE ₹1,168 ₹865.31 −26%
Valero Energy Corporation VLO $389.57 $131.30 −66%
Marathon Petroleum Corporation MPC $389.44 $109.88 −72%
Phillips 66 PSX $253.55 $86.65 −66%
Neste Oyj NESTE €31.47 €5.85 −81%
Formosa Petrochemical Corporation 6505 87.20 TWD 20.61 TWD −76%
Indian Oil Corporation IOC ₹135.70 ₹417.35 +208%
HF Sinclair Corporation DINO $106.19 $52.92 −50%
SK Innovation Co 096770 149,200 KRW 50,661 KRW −66%
Sunoco LP, SUN $74.76 $53.89 −28%

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

SK Discovery Co Ltd · Fair Value
120,306 KRW +44%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "SK Discovery Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/006120

Frequently asked questions

Is SK Discovery Co Ltd (006120) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 120,306 KRW versus a price of 67,800 KRW, about +77% upside (undervalued).
What is the fair value of 006120?
Our model-based fair value for SK Discovery Co Ltd is 120,306 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 67,800 KRW.
What is the quality score of 006120?
SK Discovery Co Ltd has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for SK Discovery Co Ltd (006120)?
Our model-based price target is the fair value of 120,306 KRW (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 84,214 KRW, optimistic scenario 156,397 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SK Discovery Co Ltd stock forecast for 2026?
Our models put fair value at 120,306 KRW, about +77% upside versus a price of 67,800 KRW (undervalued). Cautious scenario 84,214 KRW, optimistic scenario 156,397 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SK Discovery Co Ltd (006120)?
SK Discovery Co Ltd reported trailing-twelve-month revenue of about 11.0T KRW (latest available figure, as of Sep 24, 2026).
Does SK Discovery Co Ltd pay a dividend?
SK Discovery Co Ltd currently shows a dividend yield of about 2.21% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of SK Discovery Co Ltd (006120)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SK Discovery Co Ltd it is 120,306 KRW per share (as of Sep 24, 2026), against a price of 67,800 KRW. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is SK Discovery Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 006120 trades below its calculated fair value: price 67,800 KRW, fair value 120,306 KRW, a gap of about +77% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 006120?
No. The price is what the market pays today (67,800 KRW); the fair value is what the company's own numbers justify (120,306 KRW). For SK Discovery Co Ltd the two are 52,506 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SK Discovery Co Ltd worth?
The market values SK Discovery Co Ltd at about 1.2T KRW (market capitalisation, as of Sep 24, 2026). Per share that is 67,800 KRW; our models calculate a fair value of 120,306 KRW per share.
What do the bullish and bearish scenarios say about 006120?
Our models span a range for SK Discovery Co Ltd: cautious scenario 84,214 KRW, base 120,306 KRW, optimistic 156,397 KRW per share (as of Sep 24, 2026, price 67,800 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SK Discovery Co Ltd (006120)?
Balance-sheet figures for SK Discovery Co Ltd (as of Sep 24, 2026): return on equity 4.1%, debt of 1.33 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 006120 from its 52-week high?
SK Discovery Co Ltd trades at 67,800 KRW, at its 52-week high of 67,800 KRW and 57% above the low of 43,100 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 120,306 KRW is for.
Which stocks are comparable to SK Discovery Co Ltd?
From the same area (Energy) we also value Reliance Industries Limited, Valero Energy Corporation, Marathon Petroleum Corporation, Phillips 66, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is SK Discovery Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 67,800 KRW, calculated fair value 120,306 KRW (+77%), Quality Score 42/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 006120 calculated?
We run SK Discovery Co Ltd through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 120,306 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. SK Discovery Co Ltd currently trades 44 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of SK Discovery Co Ltd (006120)?
The closing price on Oct 2, 2026 was 67,800 KRW. Our model-based fair value is 120,306 KRW, about +77% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SK Discovery Co Ltd right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (84,214 KRW). The market is more pessimistic than our downside scenario. A fairly wide model range (84,214 KRW to 156,397 KRW) leaves room in how you read the outcome.

Key figures of SK Discovery Co Ltd

How large is the market capitalisation of SK Discovery Co Ltd (006120)?
The market capitalisation of SK Discovery Co Ltd is 1.2T KRW (≈ $926M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of SK Discovery Co Ltd (006120)?
The price-to-sales ratio of SK Discovery Co Ltd is 0.08 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of SK Discovery Co Ltd (006120)?
The dividend yield of SK Discovery Co Ltd is 2.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of SK Discovery Co Ltd (006120)?
The net margin of SK Discovery Co Ltd is 1.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of SK Discovery Co Ltd (006120)?
The return on equity (ROE) of SK Discovery Co Ltd is 4.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of SK Discovery Co Ltd (006120)?
On an EBIT basis the return on assets of SK Discovery Co Ltd is 1.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of SK Discovery Co Ltd (006120)?
The operating margin of SK Discovery Co Ltd is 5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SK Discovery Co Ltd (006120)?
Revenue at SK Discovery Co Ltd is growing +36.7% versus a year earlier (3y avg +5.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at SK Discovery Co Ltd (006120)?
Earnings per share at SK Discovery Co Ltd are growing +252% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does SK Discovery Co Ltd (006120) generate?
The free cash flow of SK Discovery Co Ltd is −182B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does SK Discovery Co Ltd (006120) carry?
The net debt of SK Discovery Co Ltd is 4.7T KRW (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch SK Discovery Co Ltd in the live analysis

One click puts SK Discovery Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.