As of 2025-05-23, the Intrinsic Value of LG Energy Solution Ltd (373220.KS) is 47,915.38 KRW. This 373220.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 274,500.00 KRW, the upside of LG Energy Solution Ltd is -82.50%.
The range of the Intrinsic Value is 12,316.55 - 171,555.77 KRW
Based on its market price of 274,500.00 KRW and our intrinsic valuation, LG Energy Solution Ltd (373220.KS) is overvalued by 82.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,316.55 - 171,555.77 | 47,915.38 | -82.5% |
| DCF (Growth 10y) | 219,626.09 - 1,028,915.13 | 398,814.10 | 45.3% |
| DCF (EBITDA 5y) | 449,931.58 - 992,751.71 | 878,172.17 | 219.9% |
| DCF (EBITDA 10y) | 727,483.47 - 1,864,749.12 | 1,487,646.83 | 441.9% |
| Fair Value | -108,839.75 - -108,839.75 | -108,839.75 | -139.65% |
| P/E | (41,272.03) - 96,011.01 | 2,835.55 | -99.0% |
| EV/EBITDA | 85,107.32 - 302,487.05 | 229,033.46 | -16.6% |
| EPV | (172,698.62) - (244,532.52) | (208,615.38) | -176.0% |
| DDM - Stable | (38,194.32) - (107,186.82) | (72,690.60) | -126.5% |
| DDM - Multi | 268,478.15 - 595,716.71 | 371,342.31 | 35.3% |
| Market Cap (mil) | 64,233,000.00 |
| Beta | 1.08 |
| Outstanding shares (mil) | 234.00 |
| Enterprise Value (mil) | 76,929,500.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 9.82% |
| Cost of Debt | 13.54% |
| WACC | 10.01% |