image
LG Display Co., Ltd. LPL
Technology - Consumer Electronics - NYSE - KR
Watchlist
$ 3.06
0.328 %
$ 3.06 B
Market Cap
-1.6
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow 2 411 761.0
CAPEX (2 129 735.0)
Maintenance CAPEX (1 490 814.5)
Cash Flow For Owners 920 946.5 941 672.7 962 865.3 984 534.9 1 006 692.2 1 029 348.1 1 052 514.0 1 076 201.1 1 100 421.4 1 125 186.7 21 581 969.5
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%