LG CNS Co., Ltd. (064400.KS)

Valuation as at 2026-08-29 · see also the KOSPI 200 Most Undervalued screen

About LG CNS Co., Ltd.

LG CNS Co., Ltd. operates as an IT service company in South Korea and internationally. It offers cloud consulting, migration and implementation, data/AI, application modernization, and managed services; cloud infrastructure services; CloudXper, which provides end-to-end cloud services from cloud diagnosis and consulting to migration and operation; CloudXper ProOps that integrates infrastructure, application systems, security, and professional services for cloud operation; data center solutions; and SINGLEX, a software-as-a-service solutions for product planning, B2B order management, purchase, supply chain management, manufacturing, quality, human resources, service, AI, security, business management, IT management system, standard information, and risk management.

Source: Yahoo Finance company profile · factual description, not KashVector commentary

LG CNS Co., Ltd. 064400.KS

Technology · Information Technology Services

Price
₩75,800.00
Market Cap
₩7343.96B
Free Cash Flow
₩449.91B
Beta
1.00
P/E (TTM)
N/A
52-Week Range
₩54,100.00–₩153,300.00

LG CNS Co., Ltd.'s price & financial trends

Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.

Data as at 2026-08-29

Share price · last 2 years

₩75,800.00 +57% vs 2025-02
KOSPI Composite ₩48,350.00₩75,100.00₩66,300.00₩74,500.00₩78,800.00₩75,800.00 2025-022025-062025-102026-022026-062026-08

Earnings per share (diluted) Per quarter

₩831.00 +38% vs Q1 '25
₩602.00₩1,018.40₩1,083.00₩831.00Q1 '25Q2 '25Q3 '25Q1 '26

Free cash flow Per quarter

₩405.15B +78% vs Q4 '24
₩228.20B₩188.39B₩43.36B₩183.16B₩405.15BQ4 '24Q1 '25Q3 '25Q4 '25Q1 '26

Dividend per share Per year

₩2,272.19 +108% vs FY22
₩1,089.86₩1,189.95₩1,518.80₩2,272.19FY22FY23FY24FY25

Value investing scale · Buffett · Dalio · Graham

Strong Fit
14 / 20 combined score

6 criteria had no data

See the full Buffett, Dalio & Graham breakdown for 064400.KS →

Intrinsic value estimate · 5-year forecast

BEAR
₩67,171.62
vs current ₩75,800.00
-11.4% ⚠️ Fairly Valued
BASE
₩90,869.35
vs current ₩75,800.00
+19.9% ⚠️ Fairly Valued
BULL
₩125,684.89
vs current ₩75,800.00
+65.8% ✅ Undervalued

Assumptions used in this valuation

Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.

Starting free cash flow
₩449.91B
Reported free cash flow (Yahoo)
Risk-free rate
3.90%
Fixed market seed
Beta
1.00
Floored for non-US stocks
Equity risk premium
7.50%
Market-specific seed
Cost of debt
4.50%
Synthetic rating AAA, ICR 21.3x
Tax rate
25.00%
Estimated default
Capital structure
E 93% / D 7%
Market cap vs total debt
Projection horizon
5 years
+ terminal value beyond
BearBaseBull
5-yr FCF growth6.1%12.2%18.3%
Terminal growth1.8%1.8%1.8%
WACC (discount rate)11.82%10.82%9.82%

Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 3.90% + 1.00 × 7.50% = 11.40% · WACC = weighted by 93%/7% capital structure

These numbers come from running LG CNS Co., Ltd.'s cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or 064400.KS's competitive position. What is DCF?

Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with 064400.KS →

Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.

About this valuation

Computed on 2026-08-29 from Yahoo Finance data, using the same engine as the full DCF tool and the KOSPI 200 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.

Frequently asked questions

Is LG CNS Co., Ltd. (064400.KS) undervalued?

The Base-case DCF estimates intrinsic value at ₩90,869.35 vs a price of ₩75,800.00 on 2026-08-29 — a +19.9% margin, so the Base case reads fairly valued. This is a mechanical output, not advice.