The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
LS ELECTRIC CO., LTD closed at ₩204,500.00, 8.0% above the consensus fair value of ₩189,400.38 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 21.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩66,755.22
-67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩122,874.11
-39.9%
√(22.5 × EPS × BVPS)
EPS=9647, BVPS=69557.82 · outside Graham range (P/E 21.2, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₩583,450.56
+185.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=18.4%, FD=3.3%
P/E Fair Value
₩192,940.00
-5.7%
EPS × 20x (sector P/E)
EPS=9647, Sector P/E=20x
Peter Lynch (PEG)
₩177,794.21
-13.1%
EPS × Growth% (PEG = 1 is fair)
EPS=9647, g=18.4%
EV/EBITDA
₩278,776.02
+36.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=516.09B
Book Value (P/B)
₩136,507.23
-33.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69557.82, ROE=13.8%, g=6%, r=10%
Reverse DCF
₩204,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 18.4%
Margin of Safety
₩181,128.73
-11.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=241504.97, 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.