MS&AD Insurance Group Holdings PK (MSADY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of MS&AD Insurance Group Holdings PK $33.78, price $32.85, upside +2.8%, quality 60 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch MS&AD Insurance Group Holdings PK for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $6.32 – $33.76 · fair‑value band $25.63 – $45.95 · the $32.85 price screens below the $33.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow MS&AD Insurance Group Holdings PK in your weekly email
Every Wednesday you see whether MS&AD Insurance Group Holdings PK is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
MS&AD Insurance Group Holdings, Inc., an insurance holding company, engages in the provision of insurance and financial services worldwide. It offers domestic non-life insurance; life insurance; international business; financial services; and provides risk-related services. The company was formerly known as Mitsui Sumitomo Insurance Group Holdings, Inc.
Show more
MS&AD Insurance Group Holdings, Inc., an insurance holding company, engages in the provision of insurance and financial services worldwide. It offers domestic non-life insurance; life insurance; international business; financial services; and provides risk-related services. The company was formerly known as Mitsui Sumitomo Insurance Group Holdings, Inc. and changed its name to MS&AD Insurance Group Holdings, Inc. in April 2010. MS&AD Insurance Group Holdings, Inc. was founded in 1918 and is headquartered in Tokyo, Japan.
Stock analysis
MS&AD Insurance Group Holdings PK (MSADY) currently trades at $32.85, while our model-based Fair Value estimate is $33.78, implying the stock looks roughly 2.8% fairly valued today.
Show more
Valuation
How firm this estimate is: it rests on 26 models at a data quality of 96/100, which puts the evidence level at high.
Scenario range: $25.63 (bear) to $45.95 (bull), the price of $32.85 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Financial Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
MS&AD Insurance Group Holdings PK reported revenue of ¥7.6T in FY2026 versus ¥5.0T in FY2022, a compound +11.2%/yr. Reported net income was ¥835B in FY2026, compounding +33.5%/yr from FY2022.
Key figures
Market cap $48.9B · P/E ratio 10.0 · P/S ratio 1.09 · EPS (TTM) $3.30 · Dividend yield 3.5% · Net margin 10.9% · Return on equity 17.8% · Return on assets (EBIT) 2.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 66% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −12% fair-value upside, at 3%, MSADY screens cheaper than that median.
Fair Value models
Bear $25.63Fair Value $33.78Bull $45.95
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+20.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+14.8%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.7%
Start year 2021 (pandemic). Over 10 years: +4.8% a year
Revenue growth 24 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+49.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+45.8%
Dividend (yield on the price)3.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.46% vs 18%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 15%
2026 sits 142% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−20.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+1.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about −22.5% a year for the price and −0.5% for the forecasts.
Compare MS&AD Insurance Group Holdings PK with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Insurance - Property & Casualty · 119 stocks
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). "MS&AD Insurance Group Holdings PK Fair Value". https://www.fairvalue-calculator.com/stock/MSADY
Frequently asked questions
Is MS&AD Insurance Group Holdings PK (MSADY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $33.78 versus a price of $32.85, about +3% upside (fairly valued).
What is the fair value of MSADY?
Our model-based fair value for MS&AD Insurance Group Holdings PK is $33.78 (as of Sep 24, 2026), built from audited fundamentals. The current price: $32.85.
What is the quality score of MSADY?
MS&AD Insurance Group Holdings PK has a Quality Score of 60/100. 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 price target for MS&AD Insurance Group Holdings PK (MSADY)?
Our model-based price target is the fair value of $33.78 (as of Sep 24, 2026) from 4 valuation models. Cautious scenario $25.63, optimistic scenario $45.95. It is a calculation from audited fundamentals, not an analyst target.
What is the MS&AD Insurance Group Holdings PK stock forecast for 2026?
Our models put fair value at $33.78, about +3% upside versus a price of $32.85 (fairly valued). Cautious scenario $25.63, optimistic scenario $45.95. The calculation is refreshed regularly with new filings.
What is the revenue of MS&AD Insurance Group Holdings PK (MSADY)?
MS&AD Insurance Group Holdings PK reported trailing-twelve-month revenue of about ¥7.3T (latest available figure, as of Sep 24, 2026).
Does MS&AD Insurance Group Holdings PK pay a dividend?
MS&AD Insurance Group Holdings PK currently shows a dividend yield of about 3.52% relative to its recent price (as of Sep 24, 2026).
What growth is priced into MS&AD Insurance Group Holdings PK (MSADY)?
For today's price to be fair in a discounted-cash-flow model, MS&AD Insurance Group Holdings PK would have to grow free cash flow by -20.9 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of MSADY use?
Our models discount MS&AD Insurance Group Holdings PK at 8.1 %: a base by market capitalisation (large), damped by beta 0.28, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For MS&AD Insurance Group Holdings PK that is -20.9 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has MS&AD Insurance Group Holdings PK (MSADY) delivered so far?
Over the past 5 years revenue at MS&AD Insurance Group Holdings PK grew +9.7 % a year. The price currently implies -20.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of MS&AD Insurance Group Holdings PK (MSADY) growing?
The median revenue growth in the sector is +8.4 % a year. That is the yardstick for the growth priced into MS&AD Insurance Group Holdings PK (-20.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MS&AD Insurance Group Holdings PK (MSADY)?
The free-cash-flow yield on the price is 9.99 %: that much free cash flow MS&AD Insurance Group Holdings PK produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of MS&AD Insurance Group Holdings PK (MSADY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MS&AD Insurance Group Holdings PK it is $33.78 per share (as of Sep 24, 2026), against a price of $32.85. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is MS&AD Insurance Group Holdings PK stock overvalued or undervalued in 2026?
As of Sep 24, 2026, MSADY trades below its calculated fair value: price $32.85, fair value $33.78, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MSADY?
No. The price is what the market pays today ($32.85); the fair value is what the company's own numbers justify ($33.78). For MS&AD Insurance Group Holdings PK the two are $0.9300 per share apart. That gap is exactly why we show both numbers side by side.
How much is MS&AD Insurance Group Holdings PK worth?
The market values MS&AD Insurance Group Holdings PK at about $48.9B (market capitalisation, as of Sep 24, 2026). Per share that is $32.85; our models calculate a fair value of $33.78 per share.
What do the bullish and bearish scenarios say about MSADY?
Our models span a range for MS&AD Insurance Group Holdings PK: cautious scenario $25.63, base $33.78, optimistic $45.95 per share (as of Sep 24, 2026, price $32.85). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MSADY?
MS&AD Insurance Group Holdings PK trades at a price-to-earnings ratio of 10.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $33.78 is built from several models across several years. Other multiples: PEG 2.2, P/B 1.6, P/S 1.1, EV/EBITDA 2.7.
What is the PEG ratio of MSADY?
The PEG ratio of MS&AD Insurance Group Holdings PK is 2.24 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of MS&AD Insurance Group Holdings PK (MSADY)?
Balance-sheet figures for MS&AD Insurance Group Holdings PK (as of Sep 24, 2026): return on equity 17.8%, debt of 0.12 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is MSADY from its 52-week high?
MS&AD Insurance Group Holdings PK trades at $32.85, about 3% below its 52-week high of $33.76 and 66% above the low of $19.77 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $33.78 is for.
Which stocks are comparable to MS&AD Insurance Group Holdings PK?
From the same area (Financial Services) we also value The Progressive Corporation, Chubb Limited, The Travelers Companies, Inc, The Allstate Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is MS&AD Insurance Group Holdings PK stock attractive at the current price?
The data as of Sep 24, 2026: price $32.85, calculated fair value $33.78 (+3%), Quality Score 60/100, from 4 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MSADY calculated?
We run MS&AD Insurance Group Holdings PK through 4 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $33.78, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. MS&AD Insurance Group Holdings PK currently trades 3 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of MS&AD Insurance Group Holdings PK (MSADY)?
The closing price on Sep 23, 2026 was $32.85. Our model-based fair value is $33.78, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MS&AD Insurance Group Holdings PK right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Where does the earnings growth of MS&AD Insurance Group Holdings PK (MSADY) come from?
Earnings per share at MS&AD Insurance Group Holdings PK grew +15.8 % a year from 2015 to 2026. Broken into its drivers: revenue per share +4.2 %, EBIT margin +10.1 %, tax rate +1.0 %, residual (interest, one-offs) +0.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of MS&AD Insurance Group Holdings PK
How large is the market capitalisation of MS&AD Insurance Group Holdings PK (MSADY)?
The market capitalisation of MS&AD Insurance Group Holdings PK is $48.9B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of MS&AD Insurance Group Holdings PK (MSADY)?
The price-to-sales ratio of MS&AD Insurance Group Holdings PK is 1.09 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of MS&AD Insurance Group Holdings PK (MSADY)?
Earnings per share at MS&AD Insurance Group Holdings PK are $3.30 (price ÷ EPS = P/E 10.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MS&AD Insurance Group Holdings PK (MSADY)?
The dividend yield of MS&AD Insurance Group Holdings PK is 3.5% (payout 35.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of MS&AD Insurance Group Holdings PK (MSADY)?
The net margin of MS&AD Insurance Group Holdings PK is 10.9% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of MS&AD Insurance Group Holdings PK (MSADY)?
The return on equity (ROE) of MS&AD Insurance Group Holdings PK is 17.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of MS&AD Insurance Group Holdings PK (MSADY)?
On an EBIT basis the return on assets of MS&AD Insurance Group Holdings PK is 2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of MS&AD Insurance Group Holdings PK (MSADY)?
The operating margin of MS&AD Insurance Group Holdings PK is 15.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MS&AD Insurance Group Holdings PK (MSADY)?
Revenue at MS&AD Insurance Group Holdings PK is growing +18.3% versus a year earlier (3y avg +14.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at MS&AD Insurance Group Holdings PK (MSADY)?
Earnings per share at MS&AD Insurance Group Holdings PK are growing +106% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does MS&AD Insurance Group Holdings PK (MSADY) hold?
MS&AD Insurance Group Holdings PK holds more cash than debt, ¥3.9T net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch MS&AD Insurance Group Holdings PK in the live analysis
One click puts MS&AD Insurance Group Holdings PK on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026