The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LX Semicon Co., Ltd. closed at ₩35,950.00, 65.3% below the consensus fair value of ₩103,541.69 drawn from 10 valuation models.
Financial DNA score 76/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩143,374.31
+298.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩88,902.43
+147.3%
√(22.5 × EPS × BVPS)
EPS=5081, BVPS=69134.62
Graham Formula
₩241,313.63
+571.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.6%, FD=3.3%
P/E Fair Value
₩101,620.00
+182.7%
EPS × 20x (sector P/E)
EPS=5081, Sector P/E=20x
Peter Lynch (PEG)
₩68,898.36
+91.7%
EPS × Growth% (PEG = 1 is fair)
EPS=5081, g=13.6%
EV/EBITDA
₩112,315.53
+212.4%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=108.86B
Dividend Discount (DDM)
₩54,356.40
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1006.6, r=10%, g=8%
Book Value (P/B)
₩23,160.10
-35.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69134.62, ROE=7.3%, g=6%, r=10%
Reverse DCF
₩35,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.2% | Historical: 13.6%
Margin of Safety
₩107,851.94
+200.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=143802.59, 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.