LG ELECTRONICS INC.
KOSPI
₩199,500.00
-3.39%
Delayed · cached 15 min
Fair value analysis
066570
LG ELECTRONICS INC.
₩199,500.00
Close used for this calculation
₩142,086.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
37/100
Quality radar
Consensus fair value
₩142,086.00
Above FV▼ -28.8% against the close used
Model range ₩58,969.85 – ₩344,673.33
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₩58,969.85Fair value₩142,086.00Bull₩344,673.33
FairClose
52-week traded range
52W low ₩75,100.0052W high ₩392,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
LG ELECTRONICS INC. closed at ₩199,500.00, 40.4% above the consensus fair value of ₩142,086.00 drawn from 10 valuation models.
Financial DNA score 37/100 — Average. P/E of 37.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩144,348.96
-27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩132,634.61
-33.5%
√(22.5 × EPS × BVPS)
EPS=5330, BVPS=146691.18 · outside Graham range (P/E 37.4, P/B 1.4) — asset-light, treat as a rough floor
Graham Formula
₩344,673.33
+72.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩106,600.00
-46.6%
EPS × 20x (sector P/E)
EPS=5330, Sector P/E=20x
Peter Lynch (PEG)
₩159,900.00
-19.8%
EPS × Growth% (PEG = 1 is fair)
EPS=5330, g=30%
EV/EBITDA
₩139,611.16
-30.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.48T
Dividend Discount (DDM)
₩141,126.30
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2613.45, r=10%, g=8%
Book Value (P/B)
₩58,969.85
-70.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146691.18, ROE=4%, g=6%, r=10%
Reverse DCF
₩199,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: 37.6%
Margin of Safety
₩136,548.17
-31.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=182064.22, 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.