Discounted Cash Flow
LG Display Co., Ltd. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $26.5t | $639.2m | $2.6b | 0.0% | $2534.00 |
| 2017 | $27.8t (4.9%) | $1.3b (98.8%) | $4.8b (85.8%) | 0.0% (89.6%) | $5038.00 (98.8%) |
| 2018 | $24.3t (-12.4%) | $-146.1m (-111.5%) | $3.2b (-33.7%) | -0.0% (-113.1%) | $-579.00 (-111.5%) |
| 2019 | $23.5t (-3.5%) | $-2.0b (-1265.4%) | $1.9b (-39.6%) | -0.0% (-1315.5%) | $-7908.00 (-1265.8%) |
| 2020 | $24.2t (3.2%) | $-63.0m (96.8%) | $1.6b (-15.5%) | -0.0% (96.9%) | $-250.00 (96.8%) |
| 2021 | $29.9t (23.3%) | $836.3m (1427.7%) | $4.1b (151.6%) | 0.0% (1176.7%) | $3315.00 (1426.0%) |
| 2022 | $26.2t (-12.5%) | $-2.2b (-358.9%) | $-2.0b (-150.4%) | -0.0% (-395.8%) | $-8584.00 (-358.9%) |
| 2023 | $21.3t (-18.4%) | $-1.9b (11.0%) | $-1.7b (14.7%) | -0.0% (-9.1%) | $-7640.00 (11.0%) |
| 2024 | $26.6t (24.8%) | $-1.8b (6.3%) | $-355.9m (79.6%) | -0.0% (24.9%) | $-5438.00 (28.8%) |
| 2025 | $25.8t (-3.0%) | $-76.2m (95.8%) | $172.7m (148.5%) | -0.0% (95.7%) | $453.00 (108.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in KRW. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.