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₩4,581.24Fair value₩8,635.77Bull₩13,409.60
FairClose
52-week traded range
52W low ₩5,760.0052W high ₩6,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LS SECURITIES Co., Ltd. closed at ₩6,670.00, 22.8% below the consensus fair value of ₩8,635.77 drawn from 7 valuation models.
Financial DNA score 35/100 — Average. P/E of 14.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,533.66
+27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩13,409.60
+101.0%
√(22.5 × EPS × BVPS)
EPS=455.31, BVPS=17552.63
P/E Fair Value
₩9,106.20
+36.5%
EPS × 20x (sector P/E)
EPS=455.31, Sector P/E=20x
Dividend Discount (DDM)
₩7,551.77
+13.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=592.3, r=10%, g=2%
Book Value (P/B)
₩4,581.24
-31.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17552.63, ROE=2.6%, g=3%, r=10%
Reverse DCF
₩6,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.9% | Historical: 0%
Margin of Safety
₩7,762.37
+16.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10349.82, 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.