LG Electronics Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-59.9% vs price
Base Case (Median)
-39.8% vs price
Bull Case (75th pct.)
-14.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $33139.63 | -85.3% | High (40%) |
| PE Comparable | $135658.58 | -39.8% | Medium (25%) |
| Growth Trajectory DCF | $164129.09 | -27.2% | Medium (20%) |
| Graham Number | $127060.01 | -43.7% | Low (10%) |
| EV/EBITDA | $337595.47 | 49.7% | Medium (20%) |
| EV/FCF | $222305.79 | -1.4% | Medium (20%) |
| Earnings Power Value | $53811.08 | -76.1% | Medium (50%) |
Based on 7 out of 8 methods, 066570.KS appears overvalued at the current price of $225500.00. The base case fair value of $135658.58 implies 39.8% 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.