The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
LOTTE WELLFOOD CO.,LTD closed at ₩142,900.00, 12.5% below the consensus fair value of ₩163,237.57 drawn from 10 valuation models.
Financial DNA score 37/100 — Average. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩162,285.58
+13.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩212,894.19
+49.0%
√(22.5 × EPS × BVPS)
EPS=8176, BVPS=246379.31
Graham Formula
₩297,824.43
+108.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.4%, FD=3.3%
P/E Fair Value
₩163,520.00
+14.4%
EPS × 20x (sector P/E)
EPS=8176, Sector P/E=20x
Peter Lynch (PEG)
₩76,936.16
-46.2%
EPS × Growth% (PEG = 1 is fair)
EPS=8176, g=9.4%
EV/EBITDA
₩139,386.32
-2.5%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=109.52B
Dividend Discount (DDM)
₩216,064.80
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4001.2, r=10%, g=8%
Book Value (P/B)
₩81,305.17
-43.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=246379.31, ROE=3.3%, g=6%, r=10%
Reverse DCF
₩142,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 9.4%
Margin of Safety
₩156,848.29
+9.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=209131.05, 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.