Last Update 01 Nov 25
Fair value Increased 47%Narrative Update: Analyst Price Target Raised for SK hynix
Analysts have raised their fair value estimate for SK hynix from ₩424,439 to ₩623,343. This reflects updates to valuation assumptions, even though outlooks for revenue growth and profit margins have been tempered.
What's in the News
- SK hynix unveiled its next-generation AI-NAND (AIN) storage lineup at the 2025 OCP Global Summit, with solutions tailored to the high-speed and high-capacity demands of AI workloads. The company plans to provide industry samples by the end of 2026. (2025 OCP Global Summit)
- Mass production of HBM4, the advanced high bandwidth memory for AI, has been completed. This new memory boasts doubled data processing speeds and more than 40% power efficiency improvement compared to the prior generation. (Company announcement)
- The company began supplying ZUFS 4.1, the world's first mass-produced mobile NAND solution based on Zoned UFS technology. This solution promises substantially faster app and AI performance and improved error-handling for reliability. (Company announcement)
- SK hynix assembled the industry’s first High NA EUV lithography system at its M16 plant, boosting precision and chip density for next-generation memory products. (Company announcement)
- A new strategic agreement was signed with DuPont’s Electronics business (Qnity) to supply advanced CMP polishing pads for semiconductor manufacturing. This agreement underscores a commitment to innovation in memory fabrication. (SEMICON West event)
Valuation Changes
- The Fair Value Estimate has increased significantly, rising from ₩424,439 to ₩623,343.
- The Discount Rate has changed negligibly, settling at 10.65% from 10.65% previously.
- The Revenue Growth Outlook has fallen considerably, dropping from 11.54% to 6.05%.
- The Net Profit Margin projection has edged down, moving from 28.68% to 27.33%.
- The Future P/E Ratio has increased notably, shifting from 13.0x to 21.3x.
Key Takeaways
- Leadership in advanced memory and storage technologies for AI underpins premium pricing, margin expansion, and future-proofed revenue growth.
- Strategic capacity investments and strong partnerships with major AI players ensure supply resilience and revenue stability in rapidly evolving tech markets.
- Geopolitical risks, high investment needs, rising competition, soft NAND demand, and complex technology transitions threaten SK hynix's revenue stability, margins, and future profitability.
Catalysts
About SK hynix- Engages in the manufacture, distribution, and sale of semiconductor products in Korea, China, rest of Asia, the United States, and Europe.
- Accelerating demand for high-performance memory solutions, particularly HBM and next-gen DRAM, as AI workloads and advanced reasoning models proliferate-this is expected to sustain double-digit revenue growth and expand margin through premium pricing on leading products.
- Robust investment and capacity expansion (e.g., M15X fab and ongoing infrastructure buildout) position SK hynix to meet increasing hyperscale and AI-driven memory requirements, reducing the risk of supply constraints and supporting ongoing topline and earnings growth.
- Close strategic partnerships with major AI and GPU companies, as well as visible, multi-year supply agreements, enhance revenue visibility and operational stability, translating to reduced earnings volatility and greater long-term cash flow.
- Innovation in ultra-high-density NAND and enterprise SSDs (e.g., 321-layer technology and expansion into compute-caching for AI systems) sets up SK hynix to capture emerging demand from the structural shift of storage within future AI/data center architectures, improving future revenue and profit streams.
- Ongoing transition to advanced fabrication nodes and product diversification (GDDR7, LP/DDR server modules), combined with strong operational execution, support sustained margin expansion and a higher long-term return on invested capital.
SK hynix Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming SK hynix's revenue will grow by 8.4% annually over the next 3 years.
- Analysts assume that profit margins will shrink from 37.4% today to 26.5% in 3 years time.
- Analysts expect earnings to reach ₩26119.2 billion (and earnings per share of ₩37356.15) by about September 2028, down from ₩28853.5 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting ₩52777.0 billion in earnings, and the most bearish expecting ₩22912.0 billion.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 12.0x on those 2028 earnings, up from 6.3x today. This future PE is lower than the current PE for the KR Semiconductor industry at 16.8x.
- Analysts expect the number of shares outstanding to grow by 0.2% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 10.9%, as per the Simply Wall St company report.
SK hynix Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Heightened geopolitical tensions and the continued risk of escalating US export controls on technology sales to China present material long-term uncertainties, as SK hynix relies on its China fabs for production, potentially threatening stable revenue streams and exposing the company to sudden regulatory disruptions that could impact both revenues and net margins.
- High capital expenditure requirements, including increased and unquantified investment commitments for new HBM capacity, M15X, and Yong-in fab, could constrain free cash flow and limit financial flexibility for R&D and shareholder returns, especially if demand visibility changes or new technologies face delays-impacting overall profitability and liquidity.
- Intensifying competition in high-margin HBM and advanced memory markets, with new entrants and established rivals vying for share, creates structural risk of price competition and margin compression; if SK hynix's product differentiation or technological edge erodes, its future earnings and return on capital may be negatively affected.
- Ongoing weakness and ambiguous outlook in the NAND market due to soft consumer electronics demand and slow AI-related NAND adoption increases the risk of persistent price pressure and underutilization of investment in NAND capacity, threatening long-term revenue growth and margin stabilization for SK hynix.
- Technological transition risks-such as the increased complexity and cost of next-generation DRAM (including HBM4) and delays in the ramp up or mass production of vertically integrated or 3D DRAM nodes-could result in higher costs, reduced yields, or missed market opportunities, negatively affecting future profitability and operational efficiency.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of ₩331911.111 for SK hynix based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₩400000.0, and the most bearish reporting a price target of just ₩255245.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₩98466.5 billion, earnings will come to ₩26119.2 billion, and it would be trading on a PE ratio of 12.0x, assuming you use a discount rate of 10.9%.
- Given the current share price of ₩262500.0, the analyst price target of ₩331911.11 is 20.9% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.



