SK Hynix Inc
KRX:000660

Watchlist Manager
SK Hynix Inc Logo
SK Hynix Inc
KRX:000660
Watchlist
Price: 269 500 KRW -8.95% Market Closed
Market Cap: 196.2T KRW
Have any thoughts about
SK Hynix Inc?
Write Note

Relative Value

The Relative Value of one SK Hynix Inc stock under the Base Case scenario is 385 012.33 KRW. Compared to the current market price of 269 500 KRW, SK Hynix Inc is Undervalued by 30%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
385 012.33 KRW
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
54
Median 3Y
2.1
Median 5Y
2
Industry
3
Forward
2.1
vs History
52
vs Industry
57
Median 3Y
5.5
Median 5Y
7.9
Industry
25.5
Forward
6.7
vs History
44
vs Industry
59
Median 3Y
5.9
Median 5Y
5.2
Industry
16.4
vs History
46
vs Industry
20
Median 3Y
33.5
Median 5Y
29.2
Industry
25.8
vs History
4
vs Industry
50
Median 3Y
1.6
Median 5Y
1.4
Industry
2.2
vs History
31
vs Industry
49
Median 3Y
2.3
Median 5Y
2.3
Industry
2.9
Forward
2.2
vs History
50
vs Industry
65
Median 3Y
4.5
Median 5Y
5.4
Industry
9.9
vs History
52
vs Industry
59
Median 3Y
4.9
Median 5Y
4.8
Industry
15.8
Forward
3.7
vs History
50
vs Industry
51
Median 3Y
5
Median 5Y
7.2
Industry
20.6
Forward
5.2
vs History
46
vs Industry
56
Median 3Y
6
Median 5Y
5.7
Industry
15.3
vs History
44
vs Industry
33
Median 3Y
10.5
Median 5Y
13.1
Industry
21.8
vs History
3
vs Industry
53
Median 3Y
1.2
Median 5Y
1.1
Industry
2

Multiples Across Competitors

Competitors Multiples
SK Hynix Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
SK Hynix Inc
KRX:000660
186T KRW 2.6 7.2 4.7 6.8
US
NVIDIA Corp
NASDAQ:NVDA
4.2T USD 28.4 54.9 47 48.1
US
Broadcom Inc
NASDAQ:AVGO
1.4T USD 23.7 104.3 45.2 65
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
29.3T TWD 9.3 22.4 12.8 18.6
US
Advanced Micro Devices Inc
NASDAQ:AMD
257.6B USD 9.3 116 43.1 90.6
US
Texas Instruments Inc
NASDAQ:TXN
196.7B USD 12.3 40.6 28.6 37.2
US
Qualcomm Inc
NASDAQ:QCOM
168.5B USD 4 15.2 12.5 14.3
UK
Arm Holdings PLC
NASDAQ:ARM
166.1B USD 41.5 210 162.2 197.9
US
Micron Technology Inc
NASDAQ:MU
126.9B USD 3.7 20.3 8.2 16.9
US
Analog Devices Inc
NASDAQ:ADI
119.9B USD 12.2 65.4 28.4 53.9
US
Intel Corp
NASDAQ:INTC
99.7B USD 1.9 -5.2 16.8 -29.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
SK Hynix Inc
KRX:000660
Average EV/EBIT: 54.9
6.8
19%
0.4
US
NVIDIA Corp
NASDAQ:NVDA
48.1
32%
1.5
US
Broadcom Inc
NASDAQ:AVGO
65
51%
1.3
TW
Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
18.6
22%
0.8
US
Advanced Micro Devices Inc
NASDAQ:AMD
90.6
85%
1.1
US
Texas Instruments Inc
NASDAQ:TXN
37.2
16%
2.3
US
Qualcomm Inc
NASDAQ:QCOM
14.3
15%
1
UK
Arm Holdings PLC
NASDAQ:ARM
197.9
65%
3
US
Micron Technology Inc
NASDAQ:MU
16.9
131%
0.1
US
Analog Devices Inc
NASDAQ:ADI
53.9
41%
1.3
US
Intel Corp
NASDAQ:INTC
Negative Multiple: -29.9 N/A N/A