The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩6,794.37Fair value₩56,815.86Bull₩104,213.49
FairClose
52-week traded range
52W low ₩29,550.0052W high ₩56,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LX INTERNATIONAL CORP. closed at ₩40,900.00, 28.0% below the consensus fair value of ₩56,815.86 drawn from 10 valuation models.
Financial DNA score 65/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩51,588.43
+26.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩82,742.45
+102.3%
√(22.5 × EPS × BVPS)
EPS=3943, BVPS=77169.81
Graham Formula
₩44,687.33
+9.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩78,860.00
+92.8%
EPS × 20x (sector P/E)
EPS=3943, Sector P/E=20x
Peter Lynch (PEG)
₩104,213.49
+154.8%
EPS × Growth% (PEG = 1 is fair)
EPS=3943, g=26.4%
EV/EBITDA
₩6,794.37
-83.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=292.19B
Dividend Discount (DDM)
₩28,681.13
-29.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2249.5, r=10%, g=2%
Book Value (P/B)
₩23,371.43
-42.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=77169.81, ROE=5.1%, g=3%, r=10%
Reverse DCF
₩40,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: -26.4%
Margin of Safety
₩48,352.16
+18.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=64469.55, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.