SAMSUNG FIRE & MARINE INSURANCE CO.,LTD

000810 KRX Financials Financials
KOSPI
₩686,000.00
+6.03%
Delayed · cached 15 min

Fair value analysis

000810
SAMSUNG FIRE & MARINE INSURANCE CO.,LTD
FinancialsFinancials
₩686,000.00
Close used for this calculation
₩1,012,175.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability6/25
Returns6/25
Balance Sheet11/25
Efficiency20/25
Growth13/25
Average
Quality radar
43Prof.6/25Ret.6/25Eff.20/25B.Sht11/25Growth13/25

Consensus fair value

₩1,012,175.10
Below FV
▲ +47.5% against the close used
Model range ₩341,113.50 – ₩1,483,028.95
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩341,113.50Fair value₩1,012,175.10Bull₩1,483,028.95
FairClose
52-week traded range
52W low ₩436,500.0052W high ₩730,000.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SAMSUNG FIRE & MARINE INSURANCE CO.,LTD closed at ₩686,000.00, 32.2% below the consensus fair value of ₩1,012,175.10 drawn from 7 valuation models.

Financial DNA score 43/100 — Average. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,483,028.95
+116.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩753,710.68
+9.9%
√(22.5 × EPS × BVPS)
EPS=47478, BVPS=531782.95
P/E Fair Value
₩949,560.00
+38.4%
EPS × 20x (sector P/E)
EPS=47478, Sector P/E=20x
Dividend Discount (DDM)
₩341,113.50
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26754, r=10%, g=2%
Book Value (P/B)
₩493,038.76
-28.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=531782.95, ROE=9.5%, g=3%, r=10%
Reverse DCF
₩686,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 0%
Margin of Safety
₩796,574.91
+16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1062099.88, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.