LG Corp.
Bear Case (25th pct.)
-21.3% vs price
Base Case (Median)
-4.6% vs price
Bull Case (75th pct.)
43.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $14723.55 | -78.5% | High (40%) |
| PE Comparable | $80746.00 | 17.7% | Medium (25%) |
| Growth Trajectory DCF | $53654.99 | -21.8% | Medium (20%) |
| Graham Number | $116139.43 | 69.3% | Low (10%) |
| EV/EBITDA | $65454.70 | -4.6% | Medium (20%) |
| EV/FCF | $127638.08 | 86.1% | Medium (20%) |
| Earnings Power Value | $54264.79 | -20.9% | Medium (50%) |
Based on 7 out of 8 methods, 003555.KS appears fairly valued at the current price of $68600.00. The base case fair value of $65454.70 implies 4.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.