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₩906.08Fair value₩56,812.16Bull₩130,380.96
FairClose
52-week traded range
52W low ₩17,170.0052W high ₩26,250.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LF Corp. closed at ₩22,350.00, 60.7% below the consensus fair value of ₩56,812.16 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 6.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩48,088.90
+115.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩70,394.30
+215.0%
√(22.5 × EPS × BVPS)
EPS=3646, BVPS=60405.41
Graham Formula
₩130,380.96
+483.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.2%, FD=3.3%
P/E Fair Value
₩72,920.00
+226.3%
EPS × 20x (sector P/E)
EPS=3646, Sector P/E=20x
Peter Lynch (PEG)
₩33,397.36
+49.4%
EPS × Growth% (PEG = 1 is fair)
EPS=3646, g=9.2%
EV/EBITDA
₩105,170.73
+370.6%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=232.52B
Dividend Discount (DDM)
₩41,638.05
+86.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=771.08, r=10%, g=8%
Book Value (P/B)
₩906.08
-95.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=60405.41, ROE=6.1%, g=6%, r=10%
Reverse DCF
₩22,350.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.4% | Historical: 9.2%
Margin of Safety
₩60,334.53
+170.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=80446.04, 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.