US · SKM
SK Telecom Co.,Ltd
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Seoul 04539
- Website
- sktelecom.com
Price · as of 2024-12-31
$37.00
Market cap 11.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $12.38 | -66.54% |
| Graham-Dodd Method(GD) | $6.40 | -82.7% |
| Graham Formula(GF) | $22.50 | -39.19% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $13.98 | $41.56 | $14.43 | $16.70 | $48.60 |
| 2011 | $10.48 | $44.30 | $11.21 | $16.20 | $30.20 |
| 2012 | $14.08 | $39.93 | $8.32 | $11.30 | $22.00 |
| 2013 | $16.56 | $41.68 | $7.77 | $18.60 | $32.70 |
| 2014 | $20.78 | $44.47 | $4.67 | $21.00 | $37.20 |
| 2015 | $15.44 | $42.46 | $4.54 | $19.60 | $21.60 |
| 2016 | $18.23 | $45.11 | $9.26 | $21.50 | $24.20 |
| 2017 | $18.48 | $48.04 | $11.09 | $33.50 | $50.40 |
| 2018 | $18.87 | $50.94 | $8.62 | $44.90 | $26.80 |
| 2019 | $15.60 | $42.70 | $4.88 | $24.20 | $0.00 |
| 2020 | $19.10 | $48.57 | $3.55 | $29.90 | $33.10 |
| 2021 | $20.44 | $37.17 | $0.41 | $5.70 | $27.40 |
| 2022 | $16.96 | $53.12 | $4.15 | $0.40 | $18.50 |
| 2023 | $20.44 | $50.71 | $4.66 | $5.70 | $19.20 |
| 2024 | $21.12 | $54.18 | $6.11 | $6.40 | $22.50 |
AI valuation
Our deep-learning model estimates SK Telecom Co.,Ltd's (SKM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $37.00
- AI upside
- -100%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.38
-66.54% upside
Graham-Dodd
$6.40
-82.7% upside
Graham Formula
$22.50
-39.19% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SKM | SK Telecom Co.,Ltd | $37.00 | 11.64B | +46% | -67% | -83% | -39% | 9.26 | 0.99 | 0.65 | 3.41 | 56.66 | 1.56 | 87.27% | 9.42% | 6.97% | 10.83% | 6.59% | 4.12% | 0.92 | 3.87 | 0.81 | 0.53 | 1.49 | 1635.00% | 189.00% | 3544.00% | 21.83% | 0.55 | 12.51% | 7.12% | 65.90% | 11.22% | 11.83 | 7.91 | 1.11 | 2.13 |
| AD | Array Digital Infrastruct… | $48.73 | 4.19B | +270% | -48% | — | — | 24.46 | 1.62 | 25.47 | -5936.14 | — | 4.48 | 21.61% | -30.21% | 178.52% | 4.75% | -0.79% | 2.20% | 0.67 | -1.74 | 0.72 | 0.68 | -1648.73 | -82391.00% | -9568.00% | -4674.00% | 4.18% | 1.00 | 2.80% | 47.87% | 1171.10% | 98.55% | -116.72 | 33.09 | 35.26 | 1.26 |
| FYBR | Frontier Communications P… | $38.49 | 9.64B | +29% | -48% | -65% | — | -27.79 | 1.81 | 1.51 | 9.49 | — | 5.34 | 64.46% | 5.95% | -5.42% | -6.30% | 2.13% | -1.48% | 2.44 | 0.44 | 0.55 | 0.52 | 5.28 | -118333.00% | 323.00% | -3776.00% | -12.99% | 0.71 | -7.53% | 0.00% | 0.00% | 0.73% | 57.15 | -17.36 | 3.40 | 0.62 |
| KT | KT Corporation | $23.81 | 11.53B | +77% | -43% | -69% | -75% | 29.89 | 0.75 | 0.46 | 4.41 | — | 0.85 | 34.62% | 3.06% | 1.78% | 2.47% | 2.48% | 0.96% | 0.72 | 2874.06 | 1.02 | 0.80 | 1.86 | -5280.00% | 55.00% | 6206.00% | 17.74% | 0.36 | 9.27% | 7.18% | 214.50% | 13.05% | 23.07 | 8.66 | 0.71 | 1.46 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| TIGO | Millicom International Ce… | $72.89 | 12.18B | +39% | -21% | — | -11% | 9.60 | 3.47 | 2.17 | 7.30 | 2.22 | -3.01 | 77.47% | 28.17% | 22.62% | 36.21% | 12.60% | 8.49% | 2.61 | — | 0.88 | 0.64 | 2.82 | 43265.00% | 26.00% | -399.00% | 8.58% | 0.51 | 10.19% | 5.97% | 57.30% | 6.91% | 12.55 | 18.98 | 3.54 | 1.43 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
About SK Telecom Co.,Ltd
SK Telecom Co., Ltd. provides wireless telecommunication services in South Korea. The company operates through three segments: Cellular Services, Fixed-Line Telecommunications Services, and Other Businesses. The Cellular Services segment offers wireless voice and data transmission, Internet of Things solutions, platform, cloud, smart factory solutions, subscription, and metaverse platform-based services, as well as sells wireless devices. The Fixed-Line Telecommunications Services segment provides fixed-line telephone services; broadband Internet services; media platform services, such as Internet protocol TV and cable TV; and business communications services. The Other Businesses segment offers television shopping services under the T-commerce brand, as well as portal services. In addition, it provides call center management, base station maintenance, information gathering and consulting, system software development and supply, quantum information and communications, data base and internet website, and digital contents sourcing services; manufactures and sells e-book; sells contents and mastering quality sound album; sells and trades in anti-theft and surveillance devices; and operates information and communications facilities. As of December 31, 2021, the company had 3.6 million fixed-line telephone and 31.9 million wireless subscribers. SK Telecom Company Limited was incorporated in 1984 and is headquartered in Seoul, South Korea.
- CEO
- Young Sang Ryu
- Employees
- 5.05K
- Beta
- 0.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.38 ÷ $37.00) − 1 = -66.54% (DCF, example).