EN DE

SK D&D Co (210980) Fair Value & Analysis

Real Estate · KR · Market cap 103B KRW

SD SK D&D Co 210980 · KO
Price5,100 KRW
Fair Value6,484 KRW
Upside+27.1%
Quality41/100
Watch SK D&D Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -4.9% net margin
Low debt · negative free cash flow
10.38% dividend yield
Mixed vs. peers (4/10)
Narrow moat 15/100
Evidence: Medium Range 4,863 KRW – 8,104 KRW Share as image

Fair value as of: Jul 24, 2026

From 7 valuation models · updated 17 days ago

Share price −54.6% over the past month.

Below-average quality, screening 27% undervalued on our models.

What matters now

  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
  • Our model range runs from 4,863 KRW (bear) to 8,104 KRW (bull), base 6,484 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 41/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

29,331 KRW 4,205 KRW Fair Value 6,484 KRW Mar 2021 Aug 2026

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

How to read this chart

60‑month range 4,205 KRW – 29,331 KRW · fair‑value band 4,863 KRW – 8,104 KRW · the 5,100 KRW price screens below the 6,484 KRW fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

SK D&D Co (210980) currently trades at 5,100 KRW, while our model-based Fair Value estimate is 6,484 KRW, implying the stock looks roughly 27.1% undervalued today. The Quality Score stands at 41/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, SK D&D Co generated revenue of 425B KRW at a net margin of -4.9%. Revenue declined 22.4% year over year. It earns a return on equity of -3.8%. Net debt stands at 773B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 4,863 KRW (bear case) to 8,104 KRW (bull case); at 5,100 KRW, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 63% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -30% fair-value upside, at 27%, 210980 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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. Evidence
Highest evidence
Residual Income 21,068 KRW 19,641 KRW 14,614 KRW 76
P/S Multiple 4,863 KRW 6,484 KRW 8,104 KRW 58
P/B Multiple 4,863 KRW 6,484 KRW 8,104 KRW 55
All 7 models by family
Multiples
P/S Multiple 4,863 KRW 6,484 KRW 8,104 KRW 58
P/B Multiple 4,863 KRW 6,484 KRW 8,104 KRW 55
EV/EBIT 27,724 KRW 38,951 KRW 50,179 KRW 53
EV/EBITDA 29,982 KRW 41,961 KRW 53,941 KRW 54
EV/Revenue 12,618 KRW 20,579 KRW 28,540 KRW 43
Asset-Based
NCAV (Graham) 15,318 KRW 20,526 KRW 30,636 KRW 50
Economic Profit
Residual Income 21,068 KRW 19,641 KRW 14,614 KRW 76

Widest divergence: Multiples (20,579 KRW) versus Economic Profit (19,641 KRW). Highest evidence: Residual Income (76).

Notify me when 210980 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 425B KRW
Revenue growth (YoY) -22.4%
Net margin -4.9%
Return on equity -3.8%
Free cash flow −267B KRW FY2025
Operating margin -13.3%
More key figures
Dividend yield 10.4%
EPS growth (YoY) +90.3%
Net debt 773B KRW FY2025

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 38 · Market factors (momentum, volatility) 21

Profitability 24
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

SK D&D Co. Ltd. engages in the real estate development business in South Korea. The company operates in Real Estate Development/Operation and Furniture Business segments.

Full company description

SK D&D Co. Ltd. engages in the real estate development business in South Korea. The company operates in Real Estate Development/Operation and Furniture Business segments. It develops and operates offices, knowledge industry centers, commercial facilities, officetels, and rental housing projects, as well as offers space management, asset management, and living solutions. The company also sells and installs imported/domestic furniture. The company was formerly known as Aperon Corp. and changed its name to SK D&D Co. Ltd. in June 2007. SK D&D Co. Ltd. was founded in 2004 and is headquartered in Seongnam-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SK D&D Co reported revenue of 446B KRW in FY2025 versus 791B KRW in FY2021, a compound −13.4%/yr. Reported net income was 7.1B KRW in FY2025, compounding −52.0%/yr from FY2021.

Growth Quality 14/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
446B KRW
Latest YoY
−48.8%
Avg. growth/yr (3Y) 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.
−7.5%
Avg. growth/yr (5Y) 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.
−8.6%
Avg. growth/yr (11Y) 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.
+8.9%
Revenue −13.4%/yr
FY21 791B KRW
FY22 563B KRW
FY23 385B KRW
FY24 871B KRW
FY25 446B KRW
Net income −52.0%/yr
FY21 133B KRW
FY22 76.7B KRW
FY23 103B KRW
FY24 44.2B KRW
FY25 7.1B KRW

Watch 210980: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "SK D&D Co Fair Value". https://www.fairvalue-calculator.com/stock/210980

Peer Group

Real Estate - Diversified · 137 stocks

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.

Quality Score 42 · Below median
Fair Value upside +27% · Above median
Return on assets 1% · Below median
Net margin (TTM) -5% · Bottom 25%
Operating margin (TTM) -13% · Bottom 25%
Revenue growth -22% · Bottom 25%
Dividend yield (TTM) 10.4% · Top 25%
Debt / equity 0.40× · Lower than median

Valuation Multiples vs Real Estate - Diversified median · lower = cheaper

EV/EBITDA 3.1× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 69 · sector 46
FUTURE 0 · sector 32
PAST 0 · sector 17
HEALTH 80 · sector 75
DIVIDEND 100 · sector 45

Values & ESG

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

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Compare SK D&D Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is SK D&D Co (210980) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 6,484 KRW versus a price of 5,100 KRW, about +27% (undervalued).
What is the fair value of 210980?
Our model-based fair value for SK D&D Co is 6,484 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 5,100 KRW.
What is the quality score of 210980?
SK D&D Co has a Quality Score of 41/100. 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 revenue of SK D&D Co (210980)?
SK D&D Co reported trailing-twelve-month revenue of about 425B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 210980?
The net profit margin of SK D&D Co is about -4.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does SK D&D Co pay a dividend?
SK D&D Co currently shows a dividend yield of about 5.24% relative to its recent price (as of Jul 24, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track SK D&D Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.