As of 2025-08-04, the Intrinsic Value of LG Electronics Inc (066570.KS) is 120,259.91 KRW. This 066570.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75,000.00 KRW, the upside of LG Electronics Inc is 60.30%.
The range of the Intrinsic Value is 89,486.63 - 172,963.69 KRW
Based on its market price of 75,000.00 KRW and our intrinsic valuation, LG Electronics Inc (066570.KS) is undervalued by 60.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 89,486.63 - 172,963.69 | 120,259.91 | 60.3% |
| DCF (Growth 10y) | 91,024.31 - 167,125.09 | 119,292.15 | 59.1% |
| DCF (EBITDA 5y) | 126,700.24 - 171,337.25 | 155,129.00 | 106.8% |
| DCF (EBITDA 10y) | 135,864.49 - 197,468.50 | 170,354.55 | 127.1% |
| Fair Value | 161,273.25 - 161,273.25 | 161,273.25 | 115.03% |
| P/E | 40,516.06 - 86,700.37 | 60,647.63 | -19.1% |
| EV/EBITDA | (339,105.18) - 158,591.00 | (133,198.25) | -277.6% |
| EPV | 146,032.65 - 229,157.06 | 187,594.98 | 150.1% |
| DDM - Stable | 33,075.32 - 65,229.24 | 49,152.30 | -34.5% |
| DDM - Multi | 29,865.17 - 48,622.87 | 37,226.84 | -50.4% |
| Market Cap (mil) | 13,562,250.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 180.83 |
| Enterprise Value (mil) | 21,247,450.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 11.78% |
| Cost of Debt | 5.50% |
| WACC | 7.63% |