EN DE

REFINE Co (377450) Fair Value & Analysis

Real Estate · KR · Market cap 190B KRW

RC REFINE Co 377450 · KQ
Price13,910 KRW
Fair Value6,222 KRW
Upside-55.3%
Quality56/100
Watch REFINE Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 28.0% net margin
generates free cash flow
2.56% dividend yield
Mixed vs. peers (5/9)
Wide moat 91/100
Evidence: High Range 4,667 KRW – 7,778 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +36.6% over the past month.

A solid business, but screening 55% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7,778 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

18,293 KRW 6,786 KRW Fair Value 6,222 KRW Oct 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

57‑month range 6,786 KRW – 18,293 KRW · fair‑value band 4,667 KRW – 7,778 KRW · the 13,910 KRW price screens above the 6,222 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

REFINE Co (377450) currently trades at 13,910 KRW, while our model-based Fair Value estimate is 6,222 KRW, implying the stock looks roughly 55.3% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, REFINE Co generated revenue of 58.0B KRW at a net margin of 28.0%. Revenue declined 5.0% year over year. It earns a return on equity of 19.3%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 4,667 KRW (bear case) to 7,778 KRW (bull case); at 13,910 KRW, the current price sits above 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 25% below its 52-week high and 55% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -9% fair-value upside, at -55%, 377450 screens richer 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 9,544 KRW 9,367 KRW 8,365 KRW 76
Growth DCF 11,308 KRW 15,078 KRW 20,962 KRW 72
Gordon GGM 34.44 KRW 46.67 KRW 59.09 KRW 70
All 24 models by family
DCF Models
FCF DCF 10,930 KRW 14,849 KRW 21,356 KRW 38
Owner Earnings 6,341 KRW 8,519 KRW 12,136 KRW 31
5Y Revenue Exit 6,182 KRW 7,696 KRW 9,687 KRW 39
5Y EBITDA Exit 7,294 KRW 9,613 KRW 12,420 KRW 41
5Y P/E Exit 7,430 KRW 9,847 KRW 12,486 KRW 38
10Y Revenue Exit 7,825 KRW 9,445 KRW 11,203 KRW 36
10Y EBITDA Exit 8,594 KRW 10,719 KRW 13,072 KRW 37
10Y P/E Exit 8,678 KRW 10,875 KRW 13,117 KRW 35
Earnings-Based
Graham-Dodd 3,556 KRW 6,677 KRW 8,299 KRW 54
EPV 8,593 KRW 9,926 KRW 11,092 KRW 59
Dividend Discount
Gordon GGM 34.44 KRW 46.67 KRW 59.09 KRW 70
DDM Multi-Stage 34.44 KRW 47.61 KRW 63.21 KRW 61
Multiples
P/E Multiple 5,490 KRW 7,321 KRW 9,151 KRW 63
P/S Multiple 3,198 KRW 4,264 KRW 5,329 KRW 58
P/B Multiple 6,667 KRW 8,889 KRW 11,111 KRW 55
EV/EBIT 8,794 KRW 11,526 KRW 14,259 KRW 53
EV/EBITDA 5,837 KRW 7,584 KRW 9,331 KRW 54
EV/Revenue 3,581 KRW 4,860 KRW 6,139 KRW 43
Asset-Based
NCAV (Graham) 6,433 KRW 8,621 KRW 12,867 KRW 50
Growth DCF
Growth DCF 11,308 KRW 15,078 KRW 20,962 KRW 72
Rev-Margin DCF 6,182 KRW 7,900 KRW 9,987 KRW 67
Economic Profit
Residual Income 9,544 KRW 9,367 KRW 8,365 KRW 76
ROIC Compounder 8,593 KRW 9,926 KRW 11,092 KRW 67
Growth Earnings
Growth-Adj P/E 4,001 KRW 5,716 KRW 7,430 KRW 68

Widest divergence: DCF Models (9,613 KRW) versus Dividend Discount (46.67 KRW). Highest evidence: Residual Income (76).

Notify me when 377450 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 58.0B KRW
Revenue growth (YoY) -5.0%
Net margin 28.0%
Return on equity 19.3%
Free cash flow 17.5B KRW FY2025
Operating margin 37.1%
More key figures
Dividend yield 2.7%
EPS growth (YoY) -31.1%

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

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 46

Profitability 37
Margins and returns on capital today
Quality Growth 13
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 26
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

REFINE Co., Ltd. provides real estate services in South Korea. The company offers secure real estate transactions; real estate mortgage loans rights investigation; non face to face surety insurance and mortgage loan related services; after care services; investigation of moveable property loan right; and title insurance underwriting for title investigations …

Full company description

REFINE Co., Ltd. provides real estate services in South Korea. The company offers secure real estate transactions; real estate mortgage loans rights investigation; non face to face surety insurance and mortgage loan related services; after care services; investigation of moveable property loan right; and title insurance underwriting for title investigations services. It serves financial institutions, public institutions, insurance companies, credit information companies, and cooperating institutions. The company was founded in 2002 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

REFINE Co reported revenue of 61.6B KRW in FY2025 versus 58.8B KRW in FY2021, a compound +1.2%/yr. Reported net income was 9.1B KRW in FY2025, compounding −14.4%/yr from FY2021.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
61.6B KRW
Latest YoY
−9.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.6%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Revenue +1.2%/yr
FY21 58.8B KRW
FY22 55.1B KRW
FY23 66.5B KRW
FY24 67.8B KRW
FY25 61.6B KRW
Net income −14.4%/yr
FY21 16.9B KRW
FY22 17.7B KRW
FY23 21.7B KRW
FY24 20.6B KRW
FY25 9.1B KRW

377450 screens 55% overvalued. Compare with Vingroup Joint Stock Company →

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). "REFINE Co Fair Value". https://www.fairvalue-calculator.com/stock/377450

Peer Group

Real Estate Services · 520 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 55 · Below median
Fair Value upside −55% · Bottom 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 28% · Above median
Operating margin (TTM) 37% · Above median
Revenue growth -5% · Below median
Dividend yield (TTM) 2.6% · Above median

Valuation Multiples vs Real Estate Services 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 0 · sector 37
FUTURE 0 · sector 10
PAST 77 · sector 16
HEALTH 0 · sector 85
DIVIDEND 51 · sector 49

VALUE 0: the price sits above our fair-value range.

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
China Resources Mixc Lifestyle Services Limited 1209 HK$39.92 HK$34.92 -13%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%
PT Bangun Kosambi Sukses Tbk, CBDK 3,530 IDR 3,464 IDR -2%

Compare REFINE Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 REFINE Co (377450) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 6,222 KRW versus a price of 13,910 KRW, about −55% (overvalued).
What is the fair value of 377450?
Our model-based fair value for REFINE Co is 6,222 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 13,910 KRW.
What is the quality score of 377450?
REFINE Co has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of REFINE Co (377450)?
REFINE Co reported trailing-twelve-month revenue of about 58.0B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 377450?
The net profit margin of REFINE Co is about 28.0%, meaning it keeps roughly 28.0% of revenue as net income. Based on the latest reported figures.
Does REFINE Co pay a dividend?
REFINE Co currently shows a dividend yield of about 2.72% relative to its recent price (as of Jul 22, 2026).

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 REFINE 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.