Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
South Korea
/
Energy
/
S-Oil
A010950
S-Oil
Rising Carbon Prices Will Erode Refinery Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 22 Analysts
Published
29 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₩54,345.33
11.9% overvalued
intrinsic discount
16 Aug
₩60,800.00
Loading
1Y
-2.3%
7D
-1.1%
Author's Valuation
₩54.3k
11.9% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₩54.3k
11.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-848b
39t
2014
2017
2020
2023
2025
2026
2028
Revenue ₩28.6t
Earnings ₩129.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-1.22%
Oil and Gas revenue growth rate
7.51%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.45%
Calculation
₩129.88b
Earnings '28
x
61.95x
PE Ratio '28
=
₩8.05t
Market Cap '28
₩8.05t
Market Cap '28
/
112.58m
No. shares '28
=
₩71.46k
Share Price '28
₩71.46k
Share Price '28
Discounted to 2025 @ 8.47% p.a.
=
₩55.99k
Fair Value '25