EN DE

Heungkuk Fire&Marine Insurance Co (000545) Fair Value & Analysis

Financial Services · KR · Market cap 353B KRW

HF Heungkuk Fire&Marine Insurance Co 000545 · KO
Price5,000 KRW
Fair Value10,700 KRW
Upside+114.0%
Quality51/100
Watch Heungkuk Fire&Marine Insurance Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.9% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/9)
Moderate moat 46/100
Evidence: High Range 8,025 KRW – 13,375 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 17 days ago

Share price −7.1% over the past month.

A solid business, screening 114% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (8,025 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

19,890 KRW 4,200 KRW Fair Value 10,700 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 4,200 KRW – 19,890 KRW · fair‑value band 8,025 KRW – 13,375 KRW · the 5,000 KRW price screens below the 10,700 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Heungkuk Fire&Marine Insurance Co (000545) currently trades at 5,000 KRW, while our model-based Fair Value estimate is 10,700 KRW, implying the stock looks roughly 114.0% undervalued today. We read business quality at 51/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Heungkuk Fire&Marine Insurance Co generated revenue of 3.1T KRW at a net margin of 2.9%. Revenue grew 12.0% year over year. It earns a return on equity of 15.2%. Net debt stands at 125B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 8,025 KRW (bear case) to 13,375 KRW (bull case); at 5,000 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 60% below its 52-week high, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 8% fair-value upside, at 114%, 000545 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 27,141 KRW 38,024 KRW 57,392 KRW 80
Residual Income 3,690 KRW 5,021 KRW 21,601 KRW 76
Rev-Margin DCF 14,080 KRW 18,857 KRW 24,981 KRW 74
All 24 models by family
DCF Models
FCF DCF 25,793 KRW 36,907 KRW 58,296 KRW 38
Owner Earnings 5,372 KRW 7,835 KRW 12,574 KRW 31
5Y Revenue Exit 14,080 KRW 18,263 KRW 24,292 KRW 39
5Y EBITDA Exit 14,623 KRW 19,203 KRW 25,279 KRW 41
5Y P/E Exit 13,605 KRW 17,441 KRW 22,098 KRW 38
10Y Revenue Exit 18,074 KRW 21,649 KRW 25,241 KRW 36
10Y EBITDA Exit 18,640 KRW 22,244 KRW 25,833 KRW 37
10Y P/E Exit 18,008 KRW 21,129 KRW 23,922 KRW 35
Earnings-Based
Graham-Dodd 3,638 KRW 4,446 KRW 5,002 KRW 54
EPV 7,781 KRW 9,232 KRW 10,522 KRW 59
Dividend Discount
Gordon GGM 748.14 KRW 822.79 KRW 937.51 KRW 70
DDM Multi-Stage 748.14 KRW 954.84 KRW 1,254 KRW 61
Multiples
P/E Multiple 8,025 KRW 10,700 KRW 13,375 KRW 63
P/S Multiple 6,821 KRW 9,095 KRW 11,369 KRW 58
P/B Multiple 6,641 KRW 8,855 KRW 11,068 KRW 55
EV/EBIT 11,892 KRW 16,003 KRW 20,114 KRW 53
EV/EBITDA 9,475 KRW 12,780 KRW 16,086 KRW 54
EV/Revenue 7,872 KRW 11,435 KRW 14,998 KRW 43
Asset-Based
NCAV (Graham) 1,476 KRW 1,978 KRW 2,952 KRW 50
Growth DCF
Growth DCF 27,141 KRW 38,024 KRW 57,392 KRW 80
Rev-Margin DCF 14,080 KRW 18,857 KRW 24,981 KRW 74
Economic Profit
Residual Income 3,690 KRW 5,021 KRW 21,601 KRW 76
ROIC Compounder 7,781 KRW 9,599 KRW 11,459 KRW 72
Growth Earnings
Growth-Adj P/E 5,677 KRW 8,111 KRW 10,544 KRW 68

Widest divergence: DCF Models (19,203 KRW) versus Dividend Discount (822.79 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.1T KRW
Revenue growth (YoY) +12.0%
Net margin 2.9%
Return on equity 15.2%
Free cash flow 728B KRW FY2025
Operating margin 14.1%
More key figures
EPS growth (YoY) +363%
Net debt 125B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 57 · Market factors (momentum, volatility) 18

Profitability 28
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 4
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Heungkuk Fire&Marine Insurance Co., Ltd. engages in non-life insurance business. The company offers medical/health, children's, driver/accident, pension/savings, fire/property, car, and travel insurance products; and marine and special insurance, as well as long-term damage such as disease, injury, and property damage.

Full company description

Heungkuk Fire&Marine Insurance Co., Ltd. engages in non-life insurance business. The company offers medical/health, children's, driver/accident, pension/savings, fire/property, car, and travel insurance products; and marine and special insurance, as well as long-term damage such as disease, injury, and property damage. It also provides loan products; and engages in reinsurance business. The company was formerly known as Heungkuk Ssangyong Fire & Marine Insurance Co., Ltd. and changed its name to Heungkuk Fire&Marine Insurance Co., Ltd. in 2009. Heungkuk Fire&Marine Insurance Co., Ltd. was founded in 1948 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Heungkuk Fire&Marine Insurance Co reported revenue of 3.0T KRW in FY2025 versus 2.9T KRW in FY2021, a compound +1.1%/yr. Reported net income was 152B KRW in FY2025, compounding +25.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.0T KRW
Latest YoY
+9.4%
Avg. growth/yr (3Y)
+5.7%
Avg. growth/yr (5Y)
+0.8%
Avg. growth/yr (11Y)
+0.6%
Revenue +1.1%/yr
FY21 2.9T KRW
FY22 2.6T KRW
FY23 2.9T KRW
FY24 2.8T KRW
FY25 3.0T KRW
Net income +25.0%/yr
FY21 62.0B KRW
FY22 207B KRW
FY23 296B KRW
FY24 107B KRW
FY25 152B KRW

Watch 000545: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Heungkuk Fire&Marine Insurance Co Fair Value". https://www.fairvalue-calculator.com/stock/000545.KO

Peer Group

Insurance - Property & Casualty · 120 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 47 · Bottom 25%
Fair Value upside +114% · Top 25%
Return on equity (TTM) 15% · Above median
Return on assets 2% · Bottom 25%
Net margin (TTM) 3% · Bottom 25%
Operating margin (TTM) 14% · Above median
Revenue growth 12% · Above median
Debt / equity 0.32× · Higher than median

Valuation Multiples vs Insurance - Property & Casualty median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 41
FUTURE 60 · sector 31
PAST 61 · sector 56
HEALTH 84 · sector 92
DIVIDEND 0 · sector 48

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance - Property & Casualty stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
The Progressive Corporation PGR $234.48 $252.50 +8%
Chubb Limited CB $337.44 $345.56 +2%
The Travelers Companies, Inc TRV $368.98 $384.42 +4%
The Allstate Corporation ALL $251.61 $503.22 +100%
The People's Insurance Company 601319 ¥7.06 ¥13.71 +94%
Intact Financial Corporation IFC C$294.02 C$247.44 -16%
Fairfax Financial Holdings FFH C$2,327 C$3,252 +40%
QBE Insurance Group QBE A$25.47 A$19.42 -24%
Samsung Fire & Marine Insurance Co 000810 648,000 KRW 658,771 KRW +2%
Powszechny Zaklad Ubezpieczen SA PZU 69.80 PLN 100.85 PLN +44%

Compare Heungkuk Fire&Marine Insurance Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Heungkuk Fire&Marine Insurance Co (000545) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 10,700 KRW versus a price of 5,000 KRW, about +114% (undervalued).
What is the fair value of 000545?
Our model-based fair value for Heungkuk Fire&Marine Insurance Co is 10,700 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 5,000 KRW.
What is the quality score of 000545?
Heungkuk Fire&Marine Insurance Co has a Quality Score of 51/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Heungkuk Fire&Marine Insurance Co (000545)?
Heungkuk Fire&Marine Insurance Co reported trailing-twelve-month revenue of about 3.1T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 000545?
The net profit margin of Heungkuk Fire&Marine Insurance Co is about 2.9%, meaning it keeps roughly 2.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Heungkuk Fire&Marine Insurance Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.