LOTTE rental co., ltd.

089860 KRX Other Other
KOSPI
₩49,300.00
+0.41%
Delayed · cached 15 min

Fair value analysis

089860
LOTTE rental co., ltd.
Other›Other
₩49,300.00
Close used for this calculation
₩53,481.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability9/25
Returns15/25
Balance Sheet2/25
Efficiency20/25
Growth8/25
Average
Quality radar
46Prof.9/25Ret.15/25Eff.20/25B.Sht2/25Growth8/25

Consensus fair value

₩53,481.82
Near FV
▲ +8.5% against the close used
Model range ₩9,733.78 – ₩70,280.00
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₩9,733.78Fair value₩53,481.82Bull₩70,280.00
FairClose
52-week traded range
52W low ₩27,300.0052W high ₩51,400.00

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

Valuation summary

Trading close to the consensus fair value

LOTTE rental co., ltd. closed at ₩49,300.00, 7.8% below the consensus fair value of ₩53,481.82 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩48,732.24
-1.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.8%, r=10%, tg=3%, n=10yr
Graham Number
₩58,474.05
+18.6%
√(22.5 × EPS × BVPS)
EPS=3514, BVPS=43245.61
Graham Formula
₩65,782.08
+33.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.8%, FD=3.3%
P/E Fair Value
₩70,280.00
+42.6%
EPS × 20x (sector P/E)
EPS=3514, Sector P/E=20x
Peter Lynch (PEG)
₩9,733.78
-80.3%
EPS × Growth% (PEG = 1 is fair)
EPS=3514, g=2.8%
Dividend Discount (DDM)
₩25,928.46
-47.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1824.1, r=10%, g=2.8%
Book Value (P/B)
₩31,816.42
-35.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=43245.61, ROE=8.2%, g=3%, r=10%
Reverse DCF
₩49,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 2.8%
Margin of Safety
₩45,612.82
-7.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60817.09, 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.