The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
LS Corp. closed at ₩319,500.00, 37.5% above the consensus fair value of ₩232,341.55 drawn from 9 valuation models.
Financial DNA score 32/100 — Weak. P/E of 32.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩196,564.83
-38.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩200,550.36
-37.2%
√(22.5 × EPS × BVPS)
EPS=9903, BVPS=180508.47 · outside Graham range (P/E 32.3, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₩640,394.00
+100.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩198,060.00
-38.0%
EPS × 20x (sector P/E)
EPS=9903, Sector P/E=20x
Peter Lynch (PEG)
₩297,090.00
-7.0%
EPS × Growth% (PEG = 1 is fair)
EPS=9903, g=30%
Dividend Discount (DDM)
₩189,783.00
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3514.5, r=10%, g=8%
Book Value (P/B)
₩97,655.08
-69.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=180508.47, ROE=5.4%, g=6%, r=10%
Reverse DCF
₩319,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: 31.7%
Margin of Safety
₩231,669.22
-27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=308892.3, 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.