Discounted Cash Flow

LG Display Co., Ltd. ADR

LPL · Based on 10 years of SEC filings · Converted from KRW to USD (2 ordinary shares per ADR)

—

⚠ Cash flow predictability 38/100 (unstable) — FCF YoY std dev 69%, net income 86% (full history)

Average annual growth rates

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—
Dividends	—	—	—

Average annual growth is the mean year-over-year change across each period.

Endpoint CAGR (better for long term trend)

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—

Endpoint CAGR is the compound annual rate from the first to last year in each period.

Projections use average year-over-year growth. Change this in Settings.

Projected growth rate

—

Free cash flow growth —

10-year: — 5-year: — 3-year: —

Averaged growth (FCF & NI) —

10-year: — 5-year: — 3-year: —

Net income growth —

10-year: — 5-year: — 3-year: —

Sales growth (not added to calculations) —

10-year: — 5-year: — 3-year: —

Click a greyed-out slider to switch metrics. Slide between the 10-year, 5-year, and 3-year historic growth rates for FCF, net income, or their average.

Or enter your own rate

Inflation rate (used with B/E only)

Historical inputs (10 fiscal years)

YEAR	Sales	Net Income	Free Cash Flow	Net Margin	EPS (diluted)
2016	$19.9b	$680.0m	$2.7b	3.4%	$2534.00
2017	$20.8b (4.9%)	$1.4b (98.8%)	$5.1b (85.8%)	6.5% (89.6%)	$5038.00 (98.8%)
2018	$18.3b (-12.4%)	$-155.4m (-111.5%)	$3.4b (-33.7%)	-0.9% (-113.1%)	$-579.00 (-111.5%)
2019	$17.6b (-3.5%)	$-2.1b (-1265.4%)	$2.0b (-39.6%)	-12.1% (-1315.5%)	$-7908.00 (-1265.8%)
2020	$18.2b (3.2%)	$-67.0m (96.8%)	$1.7b (-15.5%)	-0.4% (96.9%)	$-250.00 (96.8%)
2021	$22.4b (23.3%)	$889.6m (1427.7%)	$4.3b (151.6%)	4.0% (1176.7%)	$3315.00 (1426.0%)
2022	$19.6b (-12.5%)	$-2.3b (-358.9%)	$-2.2b (-150.4%)	-11.7% (-395.8%)	$-8584.00 (-358.9%)
2023	$16.0b (-18.4%)	$-2.1b (11.0%)	$-1.9b (14.7%)	-12.8% (-9.1%)	$-7640.00 (11.0%)
2024	$20.0b (24.8%)	$-1.9b (6.3%)	$-378.6m (79.6%)	-9.6% (24.9%)	$-5438.00 (28.8%)
2025	$19.4b (-3.0%)	$-81.0m (95.8%)	$183.8m (148.5%)	-0.4% (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.

+ 10YR Financials Balance Sheet (10YR) Cash Flow (10YR) DCF Model