Korean Reinsurance Company
KOSPI
₩14,900.00
+2.41%
Delayed · cached 15 min
Fair value analysis
003690
Korean Reinsurance Company
₩14,900.00
Close used for this calculation
₩26,574.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₩26,574.25
Below FV▲ +78.4% against the close used
Model range ₩8,738.85 – ₩31,740.00
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₩8,738.85Fair value₩26,574.25Bull₩31,740.00
FairClose
52-week traded range
52W low ₩10,460.0052W high ₩15,470.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Korean Reinsurance Company closed at ₩14,900.00, 43.9% below the consensus fair value of ₩26,574.25 drawn from 7 valuation models.
Financial DNA score 45/100 — Average. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩29,744.40
+99.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩27,374.34
+83.7%
√(22.5 × EPS × BVPS)
EPS=1587, BVPS=20985.92
P/E Fair Value
₩31,740.00
+113.0%
EPS × 20x (sector P/E)
EPS=1587, Sector P/E=20x
Dividend Discount (DDM)
₩8,738.85
-41.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=685.4, r=10%, g=2%
Book Value (P/B)
₩17,208.45
+15.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20985.92, ROE=8.7%, g=3%, r=10%
Reverse DCF
₩14,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 0%
Margin of Safety
₩22,214.69
+49.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29619.58, 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.