LX Holdings Corp.

383800 KRX Financials Financials
KOSPI
₩8,090.00
+0.62%
Delayed · cached 15 min

Fair value analysis

383800
LX Holdings Corp.
FinancialsFinancials
₩8,090.00
Close used for this calculation
₩18,615.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability4/25
Returns6/25
Balance Sheet8/25
Efficiency25/25
Growth13/25
Average
Quality radar
43Prof.4/25Ret.6/25Eff.25/25B.Sht8/25Growth13/25

Consensus fair value

₩18,615.33
Below FV
▲ +130.1% against the close used
Model range ₩3,455.44 – ₩34,900.00
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₩3,455.44Fair value₩18,615.33Bull₩34,900.00
FairClose
52-week traded range
52W low ₩7,080.0052W high ₩9,950.00

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

Valuation summary

Trading below the consensus fair value

LX Holdings Corp. closed at ₩8,090.00, 56.5% below the consensus fair value of ₩18,615.33 drawn from 7 valuation models.

Financial DNA score 43/100 — Average. P/E of 4.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩32,705.72
+304.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩32,009.76
+295.7%
√(22.5 × EPS × BVPS)
EPS=1745, BVPS=26096.77
P/E Fair Value
₩34,900.00
+331.4%
EPS × 20x (sector P/E)
EPS=1745, Sector P/E=20x
Dividend Discount (DDM)
₩3,455.44
-57.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=271.02, r=10%, g=2%
Book Value (P/B)
₩14,092.26
+74.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26096.77, ROE=6.8%, g=3%, r=10%
Reverse DCF
₩8,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩24,903.87
+207.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=33205.16, 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.