investorscraft@gmail.com

Intrinsic ValueLG Display Co., Ltd. (LPL)

Previous Close$3.97
Intrinsic Value
Upside potential
Previous Close
$3.97

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LG Display Co., Ltd. operates as a leading global manufacturer of advanced display technologies, specializing in OLED and LCD panels for consumer electronics, automotive, and industrial applications. The company generates revenue primarily through the sale of display panels to major electronics brands, leveraging its expertise in high-resolution, energy-efficient screens. Its product portfolio includes large-format OLED TVs, flexible OLEDs for smartphones, and high-performance LCDs for monitors and tablets, positioning it as a critical supplier in the display industry. LG Display competes in a cyclical and capital-intensive market, where technological innovation and scale are key differentiators. While it faces stiff competition from Asian rivals like Samsung Display and BOE, its strong R&D capabilities and partnerships with top-tier OEMs provide a competitive edge. The company’s focus on premium OLED technology aligns with growing demand for high-end displays, though pricing pressures and supply chain volatility remain challenges. Its market position is further reinforced by vertical integration with LG Group’s ecosystem, offering stability in a rapidly evolving sector.

Revenue Profitability And Efficiency

In FY 2024, LG Display reported revenue of KRW 26.6 trillion, reflecting its scale in the display market, but posted a net loss of KRW 2.56 trillion, underscoring margin pressures from weak panel prices and high fixed costs. Operating cash flow of KRW 2.41 trillion suggests some operational resilience, though capital expenditures of KRW 2.13 trillion highlight the industry’s heavy investment demands.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -KRW 2,719 indicates significant earnings challenges, likely due to cyclical downturns and competitive pricing. Despite negative profitability, its ability to generate positive operating cash flow signals underlying operational efficiency, though reinvestment needs for next-gen displays constrain free cash flow generation.

Balance Sheet And Financial Health

LG Display’s balance sheet shows KRW 2.02 trillion in cash against KRW 14.61 trillion in total debt, reflecting a leveraged position common in capital-intensive industries. The lack of dividends in FY 2024 suggests prioritization of liquidity and debt management over shareholder returns, given the current financial strain.

Growth Trends And Dividend Policy

The company’s growth hinges on OLED adoption and recovery in panel pricing, but near-term trends are muted by macroeconomic headwinds. Its dividend suspension aligns with industry peers, as display manufacturers conserve capital for technology transitions and capacity upgrades.

Valuation And Market Expectations

LG Display’s valuation likely reflects skepticism about near-term profitability, with investors weighing its technological leadership against cyclical risks. Market expectations may improve if OLED demand accelerates or cost-cutting measures gain traction.

Strategic Advantages And Outlook

The company’s strengths lie in its OLED expertise and LG Group synergies, but success depends on navigating industry cycles and reducing debt. Long-term prospects are tied to premium display trends, though execution risks persist.

Sources

Company filings, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount