LX Semicon Co., Ltd.

108320 KRX Technology Technology
KOSPI
₩35,950.00
-3.62%
Delayed · cached 15 min

Fair value analysis

108320
LX Semicon Co., Ltd.
TechnologyTechnology
₩35,950.00
Close used for this calculation
₩103,541.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability15/25
Returns15/25
Balance Sheet23/25
Efficiency23/25
Growth17/25
Strong
Quality radar
76Prof.15/25Ret.15/25Eff.23/25B.Sht23/25Growth17/25

Consensus fair value

₩103,541.69
Below FV
▲ +188.0% against the close used
Model range ₩23,160.10 – ₩241,313.63
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₩23,160.10Fair value₩103,541.69Bull₩241,313.63
FairClose
52-week traded range
52W low ₩30,700.0052W high ₩65,700.00

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.

Educational data only. Not a recommendation to buy, sell or hold any security.