The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
DB INSURANCE CO.,LTD closed at ₩191,700.00, 59.8% below the consensus fair value of ₩476,941.17 drawn from 7 valuation models.
Financial DNA score 51/100 — Good. P/E of 6.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩554,722.82
+189.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩345,409.50
+80.2%
√(22.5 × EPS × BVPS)
EPS=29597, BVPS=179158.88
P/E Fair Value
₩591,940.00
+208.8%
EPS × 20x (sector P/E)
EPS=29597, Sector P/E=20x
Dividend Discount (DDM)
₩131,985.45
-31.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10351.8, r=10%, g=2%
Book Value (P/B)
₩343,729.11
+79.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=179158.88, ROE=16.4%, g=3%, r=10%
Reverse DCF
₩191,700.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.5% | Historical: 0%
Margin of Safety
₩373,018.08
+94.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=497357.44, 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.