051915.KS — Fair Value Analysis

LG Chem, Ltd.

Current: $156800.00Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$-370494.22

-336.3% vs price

Base Case (Median)

$-44067.23

-128.1% vs price

Bull Case (75th pct.)

$282359.76

80.1% vs price

$-370494.22$-44067.23$282359.76

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-696921.21	-544.5%	High (40%)
EV/EBITDA	$608786.74	288.3%	Medium (20%)

Interpretation

Based on 2 out of 8 methods, 051915.KS appears fairly valued at the current price of $156800.00. The base case fair value of $-44067.23 implies 128.1% 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.

Back to Valuation