LX International Corp (001120) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of LX International Corp KRW 64,320, price KRW 40,200, upside +60.0%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch LX International Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range 16,891 KRW – 56,700 KRW · fair‑value band 35,448 KRW – 92,878 KRW · the 40,200 KRW price screens below the 64,320 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow LX International in your weekly email
Every Wednesday you see whether LX International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
LX International Corp. engages in the trading business in Korea and internationally. It is also involved in business development and investment, financing, raw material supply, and logistics activities.
Show more
LX International Corp. engages in the trading business in Korea and internationally. It is also involved in business development and investment, financing, raw material supply, and logistics activities. In addition, the company supplies crude palm oil; develops nickel and lithium; owns palm oil plantations; trades in nickel, coal, and palm oil; generates renewable power; and manufactures flat glass. The company was formerly known as LG International Corp. and changed its name to LX International Corp. in July 2021. LX International Corp. was founded in 1953 and is based in Seoul, South Korea.
Stock analysis
LX International Corp (001120) currently trades at 40,200 KRW, while our model-based Fair Value estimate is 64,320 KRW, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 67,026 KRW per share, and 8 of the 8 models we run sit above the 40,200 KRW price.
Bear case: the Growth DCF group reads lowest at 45,950 KRW, and 0 of the 8 models stay below the price. Evidence for this calculation is low.
Scenario range: 35,448 KRW (bear) to 92,878 KRW (bull), the price of 40,200 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 49/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
LX International Corp reported revenue of 16.7T KRW in FY2025 versus 16.7T KRW in FY2021, a compound +0.0%/yr. Reported net income was 142B KRW in FY2025, compounding −20.2%/yr from FY2021.
Key figures
Market cap 1.4T KRW (≈ $1.0B) · P/S ratio 0.09 · Dividend yield 5.0% · Net margin 0.8% · Return on equity 3.5% · Return on assets (EBIT) 7.3% · Operating margin 2.6% · Revenue (TTM) 16.9T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 29% below its 52-week high and 42% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 15% fair-value upside, at 60%, 001120 screens cheaper than that median.
Fair Value models
Bear 35,448 KRWFair Value 64,320 KRWBull 92,878 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.2%
Start year 2020 (pandemic). Over 10 years: +2.4% a year
Revenue growth 25 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−8.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.8%
Dividend (yield on the price)5.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.1% → 2%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+14.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +11.9% a year for the price and +0.6% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Conglomerates · 380 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside+60% · Top 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Above median
Net margin (TTM)1% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth4% · Above median
Dividend yield (TTM)5.0% · Top 25%
Balance sheet
Debt / equity0.74× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "LX International Corp Fair Value". https://www.fairvalue-calculator.com/stock/001120
Frequently asked questions
Is LX International Corp (001120) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 64,320 KRW versus a price of 40,200 KRW, about +60% upside (undervalued).
What is the fair value of 001120?
Our model-based fair value for LX International Corp is 64,320 KRW (as of Sep 23, 2026), built from audited fundamentals. The current price: 40,200 KRW.
What is the quality score of 001120?
LX International Corp has a Quality Score of 49/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for LX International Corp (001120)?
Our model-based price target is the fair value of 64,320 KRW (as of Sep 23, 2026) from 8 valuation models. Cautious scenario 35,448 KRW, optimistic scenario 92,878 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the LX International Corp stock forecast for 2026?
Our models put fair value at 64,320 KRW, about +60% upside versus a price of 40,200 KRW (undervalued). Cautious scenario 35,448 KRW, optimistic scenario 92,878 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of LX International Corp (001120)?
LX International Corp reported trailing-twelve-month revenue of about 16.9T KRW (latest available figure, as of Sep 23, 2026).
Does LX International Corp pay a dividend?
LX International Corp currently shows a dividend yield of about 4.98% relative to its recent price (as of Sep 23, 2026).
What growth is priced into LX International Corp (001120)?
For today's price to be fair in a discounted-cash-flow model, LX International Corp would have to grow free cash flow by +14.3 % per year for five years (discount rate 8.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.2 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 001120 use?
Our models discount LX International Corp at 8.0 %: a base by market capitalisation (mega), damped by beta 0.47, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For LX International Corp that is +14.3 % per year a year over ten years, using the same discount rate (8.0 %) and the same formula as our fair value.
How much growth has LX International Corp (001120) delivered so far?
Over the past 5 years revenue at LX International Corp grew +8.2 % a year. The price currently implies +14.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of LX International Corp (001120) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into LX International Corp (+14.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of LX International Corp (001120)?
The free-cash-flow yield on the price is 5.43 %: that much free cash flow LX International Corp produces per unit of market value. When it exceeds the discount rate of our models (8.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of LX International Corp (001120)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For LX International Corp it is 64,320 KRW per share (as of Sep 23, 2026), against a price of 40,200 KRW. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is LX International Corp stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 001120 trades below its calculated fair value: price 40,200 KRW, fair value 64,320 KRW, a gap of about +60% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 001120?
No. The price is what the market pays today (40,200 KRW); the fair value is what the company's own numbers justify (64,320 KRW). For LX International Corp the two are 24,120 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is LX International Corp worth?
The market values LX International Corp at about 1.4T KRW (market capitalisation, as of Sep 23, 2026). Per share that is 40,200 KRW; our models calculate a fair value of 64,320 KRW per share.
What do the bullish and bearish scenarios say about 001120?
Our models span a range for LX International Corp: cautious scenario 35,448 KRW, base 64,320 KRW, optimistic 92,878 KRW per share (as of Sep 23, 2026, price 40,200 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of LX International Corp (001120)?
Balance-sheet figures for LX International Corp (as of Sep 23, 2026): return on equity 3.5%, debt of 0.74 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 001120 from its 52-week high?
LX International Corp trades at 40,200 KRW, about 29% below its 52-week high of 56,700 KRW and 42% above the low of 28,330 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 64,320 KRW is for.
Which stocks are comparable to LX International Corp?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is LX International Corp stock attractive at the current price?
The data as of Sep 23, 2026: price 40,200 KRW, calculated fair value 64,320 KRW (+60%), Quality Score 49/100, from 8 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 001120 calculated?
We run LX International Corp through 8 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 64,320 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. LX International Corp currently trades 60 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of LX International Corp (001120)?
The closing price on Sep 23, 2026 was 40,200 KRW. Our model-based fair value is 64,320 KRW, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with LX International Corp right now?
The model range is unusually wide (35,448 KRW to 92,878 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of LX International Corp
How large is the market capitalisation of LX International Corp (001120)?
The market capitalisation of LX International Corp is 1.4T KRW (≈ $1.0B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of LX International Corp (001120)?
The price-to-sales ratio of LX International Corp is 0.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of LX International Corp (001120)?
The dividend yield of LX International Corp is 5.0%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of LX International Corp (001120)?
The net margin of LX International Corp is 0.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of LX International Corp (001120)?
The return on equity (ROE) of LX International Corp is 3.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of LX International Corp (001120)?
On an EBIT basis the return on assets of LX International Corp is 7.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of LX International Corp (001120)?
The operating margin of LX International Corp is 2.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at LX International Corp (001120)?
Revenue at LX International Corp is growing +4.0% versus a year earlier (3y avg −3.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at LX International Corp (001120)?
Earnings per share at LX International Corp are growing −37.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does LX International Corp (001120) carry?
The net debt of LX International Corp is 1.2T KRW (fiscal year 2025, ≈ 15.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch LX International Corp in the live analysis
One click puts LX International Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
