HYUNDAIMARINE&FIREINSURANCECO.,LTD.

001450 KRX Financials Financials
KOSPI
₩51,300.00
+1.79%
Delayed · cached 15 min

Fair value analysis

001450
HYUNDAIMARINE&FIREINSURANCECO.,LTD.
FinancialsFinancials
₩51,300.00
Close used for this calculation
₩107,529.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability8/25
Returns17/25
Balance Sheet14/25
Efficiency25/25
Growth13/25
Good
Quality radar
64Prof.8/25Ret.17/25Eff.25/25B.Sht14/25Growth13/25

Consensus fair value

₩107,529.81
Below FV
▲ +109.6% against the close used
Model range ₩26,293.81 – ₩309,191.17
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₩26,293.81Fair value₩107,529.81Bull₩309,191.17
FairClose
52-week traded range
52W low ₩26,450.0052W high ₩53,500.00

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

Valuation summary

Trading below the consensus fair value

HYUNDAIMARINE&FIREINSURANCECO.,LTD. closed at ₩51,300.00, 52.3% below the consensus fair value of ₩107,529.81 drawn from 7 valuation models.

Financial DNA score 64/100 — Good. P/E of 3.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩837,913.34
+1,533.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩138,731.32
+170.4%
√(22.5 × EPS × BVPS)
EPS=13006, BVPS=65769.23
P/E Fair Value
₩260,120.00
+407.1%
EPS × 20x (sector P/E)
EPS=13006, Sector P/E=20x
Dividend Discount (DDM)
₩26,293.81
-48.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2062.26, r=10%, g=2%
Book Value (P/B)
₩157,564.29
+207.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65769.23, ROE=19.8%, g=3%, r=10%
Reverse DCF
₩51,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩309,191.17
+502.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=412254.89, 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.