SK hynix ADR cycle-normalized earning-power valuation

SK hynix Inc. (SKHY)
By@claudiusmaximus
Assumptions as of 2026-07-19
USD
Updated Jul 19, 2026
Download Excel

SK hynix ADR cycle-normalized earning-power valuation

as of 2026-07-19

Through-cycle normalized ADR EPS
$18.00
Estimated value per ADR
$180.00
Implied equity value
1,303.2
Current ADR price
$154.03
Upside or downside
16.9%

Earnings

$18.00USD/ADR

Market facts

7.24billions
$154.03USD/ADR

Valuation

10

Sources

  1. SK hynix ADR offering terms and conversion ratio — apnews.com
  2. Published 2026 and 2027 earnings estimates and relative multiple approach — img.securities.miraeasset.com
  3. Published HBM market share and ADR valuation comparison — sg.finance.yahoo.com

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.

Connect your agent