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₩23,834.85Fair value₩66,653.96Bull₩90,980.00
FairClose
52-week traded range
52W low ₩55,400.0052W high ₩143,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
LG CNS Co., Ltd. closed at ₩71,900.00, 7.9% above the consensus fair value of ₩66,653.96 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 15.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩72,561.75
+0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩55,606.45
-22.7%
√(22.5 × EPS × BVPS)
EPS=4549, BVPS=30210.08 · outside Graham range (P/E 15.8, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₩90,980.00
+26.5%
EPS × 20x (sector P/E)
EPS=4549, Sector P/E=20x
EV/EBITDA
₩55,505.38
-22.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=551.83B
Dividend Discount (DDM)
₩23,834.85
-66.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1869.4, r=10%, g=2%
Book Value (P/B)
₩51,486.61
-28.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=30210.08, ROE=14.9%, g=3%, r=10%
Reverse DCF
₩71,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 0%
Margin of Safety
₩54,787.05
-23.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=73049.4, 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.