LS ELECTRIC CO., LTD

010120 KRX Industrials Industrials
KOSPI
₩204,500.00
-0.73%
Delayed · cached 15 min

Fair value analysis

010120
LS ELECTRIC CO., LTD
IndustrialsIndustrials
₩204,500.00
Close used for this calculation
₩189,400.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability17/25
Returns10/25
Balance Sheet13/25
Efficiency10/25
Growth9/25
Good
Quality radar
50Prof.17/25Ret.10/25Eff.10/25B.Sht13/25Growth9/25

Consensus fair value

₩189,400.38
Near FV
▼ -7.4% against the close used
Model range ₩66,755.22 – ₩583,450.56
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₩66,755.22Fair value₩189,400.38Bull₩583,450.56
FairClose
52-week traded range
52W low ₩54,600.0052W high ₩318,500.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.