LG Uplus Corp

032640 KRX Telecom Telecom
KOSPI
₩14,890.00
+0.88%
Delayed · cached 15 min

Fair value analysis

032640
LG Uplus Corp
TelecomTelecom
₩14,890.00
Close used for this calculation
₩25,980.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability9/25
Returns15/25
Balance Sheet9/25
Efficiency23/25
Growth14/25
Good
Quality radar
56Prof.9/25Ret.15/25Eff.23/25B.Sht9/25Growth14/25

Consensus fair value

₩25,980.29
Below FV
▲ +74.5% against the close used
Model range ₩3,064.71 – ₩86,146.49
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₩3,064.71Fair value₩25,980.29Bull₩86,146.49
FairClose
52-week traded range
52W low ₩14,000.0052W high ₩17,810.00

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

Valuation summary

Trading below the consensus fair value

LG Uplus Corp closed at ₩14,890.00, 42.7% below the consensus fair value of ₩25,980.29 drawn from 10 valuation models.

Financial DNA score 56/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩44,298.03
+197.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.5%, r=10%, tg=3%, n=10yr
Graham Number
₩24,003.10
+61.2%
√(22.5 × EPS × BVPS)
EPS=1221, BVPS=20971.83
Graham Formula
₩22,010.56
+47.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.5%, FD=3.3%
P/E Fair Value
₩24,420.00
+64.0%
EPS × 20x (sector P/E)
EPS=1221, Sector P/E=20x
Peter Lynch (PEG)
₩3,064.71
-79.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1221, g=2.5%
EV/EBITDA
₩86,146.49
+478.6%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=3.59T
Dividend Discount (DDM)
₩8,762.89
-41.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=640.27, r=10%, g=2.5%
Book Value (P/B)
₩8,718.29
-41.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20971.83, ROE=5.9%, g=3%, r=10%
Reverse DCF
₩14,890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 2.5%
Margin of Safety
₩21,512.19
+44.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28682.92, 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.