LG INNOTEK CO., LTD.

011070 KRX Technology Technology
KOSPI
₩543,000.00
-2.51%
Delayed · cached 15 min

Fair value analysis

011070
LG INNOTEK CO., LTD.
Technology›Technology
₩543,000.00
Close used for this calculation
₩435,037.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability17/25
Returns4/25
Balance Sheet13/25
Efficiency8/25
Growth12/25
Average
Quality radar
42Prof.17/25Ret.4/25Eff.8/25B.Sht13/25Growth12/25

Consensus fair value

₩435,037.16
Above FV
▼ -19.9% against the close used
Model range ₩144,150.67 – ₩932,558.00
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₩144,150.67Fair value₩435,037.16Bull₩932,558.00
FairClose
52-week traded range
52W low ₩164,000.0052W high ₩1,530,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

LG INNOTEK CO., LTD. closed at ₩543,000.00, 24.8% above the consensus fair value of ₩435,037.16 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 37.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩604,266.66
+11.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩281,084.20
-48.2%
√(22.5 × EPS × BVPS)
EPS=14421, BVPS=243497.76 · outside Graham range (P/E 37.7, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₩932,558.00
+71.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩288,420.00
-46.9%
EPS × 20x (sector P/E)
EPS=14421, Sector P/E=20x
Peter Lynch (PEG)
₩320,723.04
-40.9%
EPS × Growth% (PEG = 1 is fair)
EPS=14421, g=22.2%
EV/EBITDA
₩410,227.25
-24.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=665.01B
Book Value (P/B)
₩144,150.67
-73.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=243497.76, ROE=5.9%, g=6%, r=10%
Reverse DCF
₩543,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.7% | Historical: 22.2%
Margin of Safety
₩394,936.66
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=526582.22, 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.