LX International Corp (001120) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of LX International Corp stock KRW 54,532, price KRW 34,450, upside +58.3%, quality 49 out of 100. Rating: strongly undervalued. Calculated from audited financials with 10 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 6, 2026.
How to read this chart
60‑month range 16,891 KRW – 56,700 KRW · fair‑value band 29,607 KRW – 69,903 KRW · the 34,450 KRW price screens below the 54,532 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 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 moreShow less
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 34,450 KRW, while our model-based Fair Value estimate is 54,532 KRW, implying the stock looks roughly 37% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 61,860 KRW per share, and 9 of the 10 models we run sit above the 34,450 KRW price.
Bear case: the Growth DCF group reads lowest at 31,202 KRW, and 1 of the 10 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 29,607 KRW (bear) to 69,903 KRW (bull), the price of 34,450 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 1.3T KRW (≈ $935M) Small · P/E ratio 10.3 · P/S ratio 0.07 · EPS (TTM) 3,328 KRW · Dividend yield 5.8% · Net margin 0.7% · Return on equity 4.0% · Return on assets (EBIT) 7.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 24 out of 100 (medium confidence).
What moves the price
The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.
The share trades about 39% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 58%, 001120 screens cheaper than that median.
Fair Value models
Bear29,607 KRWFair Value 54,532 KRWBull69,903 KRW
Price 34,450 KRW · Upside +58.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1,135 KRW per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.
−8.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.8%
Dividend (yield on the price)5.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−13.8% vs 10.1%, slowing
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%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+19.8%
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.
+2.4%
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 +17.4% a year for the price and +0.4% 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 · 305 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside+58.3% · Above median
Profitability
Return on equity (12 months)4.0% · Below median
Return on assets1.5% · Below median
Net margin (12 months)0.7% · Bottom 25%
Operating margin (12 months)2.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)24.7% · Top 25%
Dividend yield (12 months)5.8% · Top 25%
Balance sheet
Debt / equity0.74× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (12 months)10.3× · Cheaper than median
P/B0.46× · Cheapest 25%
P/S (12 months)0.07× · Cheapest 25%
Price / free cash flow (fiscal year)16.2× · Pricier than median
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 Nov 6, 2026, our model estimates a fair value of 54,532 KRW versus a price of 34,450 KRW, about +58% upside (undervalued).
What is the fair value of 001120?
Our model-based fair value for LX International Corp is 54,532 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 34,450 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 54,532 KRW (as of Nov 6, 2026) from 10 valuation models. Cautious scenario 29,607 KRW, optimistic scenario 69,903 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 54,532 KRW, about +58% upside versus a price of 34,450 KRW (undervalued). Cautious scenario 29,607 KRW, optimistic scenario 69,903 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 17.8T KRW (latest available figure, as of Nov 6, 2026).
Does LX International Corp pay a dividend?
LX International Corp currently shows a dividend yield of 5.81% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of LX International Corp (001120) and when is the ex-dividend date?
LX International Corp pays a dividend of 2,000 KRW per share a year, a dividend yield of 5.8%. The last ex-dividend date was Feb 26, 2026. The payout ratio is 60.1% of earnings. Free cash flow covers the dividend 1.09 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
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 +19.8 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.2 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 001120 use?
Our models discount LX International Corp at 10.4 %: a base by market capitalisation (small), damped by beta 0.57, 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 +19.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) 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 free-cash-flow growth of +19.8 % per 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 +7.8 % a year. That is the yardstick for the growth priced into LX International Corp (+19.8 % per 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 6.34 %: that much free cash flow LX International Corp produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), 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 54,532 KRW per share (as of Nov 6, 2026), against a price of 34,450 KRW. It is the blended result of 10 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is LX International Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 001120 trades below its calculated fair value: price 34,450 KRW, fair value 54,532 KRW, a gap of about +58% (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 (34,450 KRW); the fair value is what the company's own numbers justify (54,532 KRW). For LX International Corp the two are 20,082 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 1.3T KRW (market capitalisation, as of Nov 6, 2026). Per share that is 34,450 KRW; our models calculate a fair value of 54,532 KRW per share.
What do the bullish and bearish scenarios say about 001120?
Our models span a range for LX International Corp: cautious scenario 29,607 KRW, base 54,532 KRW, optimistic 69,903 KRW per share (as of Nov 6, 2026, price 34,450 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 001120?
LX International Corp trades at a price-to-earnings ratio of 10.3 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 54,532 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 8.2. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 2.4.
How solid is the balance sheet of LX International Corp (001120)?
Balance-sheet figures for LX International Corp (as of Nov 6, 2026): return on equity 4.0%, 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 34,450 KRW, about 39% below its 52-week high of 56,700 KRW and 22% above the low of 28,330 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 54,532 KRW is for.
Which stocks are comparable to LX International Corp?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, SGH Limited, 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 Nov 6, 2026: price 34,450 KRW, calculated fair value 54,532 KRW (+58%), Quality Score 49/100, from 10 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 10 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 54,532 KRW builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. LX International Corp currently trades 37% 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 Nov 6, 2026 was 34,450 KRW. Our model-based fair value is 54,532 KRW, about +58% 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 large discount to fair value meets weak quality (49/100). That raises the risk this is a value trap rather than a bargain. A fairly wide model range (29,607 KRW to 69,903 KRW) leaves room in how you read the outcome.
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 1.3T KRW (≈ $935M). 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 0.07 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of LX International Corp (001120)?
Earnings per share at LX International Corp are 3,328 KRW (price ÷ EPS = P/E 10.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of LX International Corp (001120)?
The dividend yield of LX International Corp is 5.8% (payout 60.1%). 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 0.7% (last twelve months). 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 4.0% (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 2.4% (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 +24.7% 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 +29.7% 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 27,000+ stock screener.
Some data
Nov 6, 2026