As of 2026-05-23, the Intrinsic Value of LG Chem Ltd (051910.KS) is 493,327.80 KRW. This 051910.KS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 351,000.00 KRW, the upside of LG Chem Ltd is 40.50%.
The range of the Intrinsic Value is 152,002.96 - 2,749,835.24 KRW
Based on its market price of 351,000.00 KRW and our intrinsic valuation, LG Chem Ltd (051910.KS) is undervalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 152,002.96 - 2,749,835.24 | 493,327.80 | 40.5% |
| DCF (Growth 10y) | 318,576.73 - 4,004,593.39 | 804,182.42 | 129.1% |
| DCF (EBITDA 5y) | 747,014.35 - 1,555,442.53 | 1,084,332.66 | 208.9% |
| DCF (EBITDA 10y) | 719,842.88 - 2,073,380.32 | 1,229,036.47 | 250.2% |
| Fair Value | -581,070.00 - -581,070.00 | -581,070.00 | -265.55% |
| P/E | (190,591.34) - 14,387.40 | (134,499.59) | -138.3% |
| EV/EBITDA | 252,714.81 - 634,314.46 | 429,686.82 | 22.4% |
| EPV | (902,514.97) - (1,943,008.59) | (1,422,764.44) | -505.3% |
| DDM - Stable | (181,695.04) - (550,439.94) | (366,067.96) | -204.3% |
| DDM - Multi | 507,998.05 - 1,247,611.71 | 728,159.17 | 107.5% |
| Market Cap (mil) | 27,476,280.00 |
| Beta | 1.17 |
| Outstanding shares (mil) | 78.28 |
| Enterprise Value (mil) | 51,388,280.00 |
| Market risk premium | 5.82% |
| Cost of Equity | 8.38% |
| Cost of Debt | 12.04% |
| WACC | 9.12% |