EN DE

DB Insurance Co (005830) Fair Value & Analysis

Financial Services · KR · Market cap 9.4T KRW

DI DB Insurance Co 005830 · KO
Price166,600 KRW
Fair Value315,443 KRW
Upside+89.3%
Quality40/100
Watch DB Insurance Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.6% net margin
Low debt · negative free cash flow
4.88% dividend yield
Mixed vs. peers (4/9)
Narrow moat 38/100
Evidence: High Range 236,582 KRW – 394,303 KRW Share as image

Fair value as of: Aug 13, 2026

From 4 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 311,600 KRW to 315,443 KRW (+1.2%) since Jul 12, 2026. Share price +6.9% over the past month.

Below-average quality, screening 89% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (40/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (236,582 KRW). The market is more pessimistic than our downside scenario.
  • 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)

197,478 KRW 33,078 KRW Fair Value 315,443 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 33,078 KRW – 197,478 KRW · fair‑value band 236,582 KRW – 394,303 KRW · the 166,600 KRW price screens below the 315,443 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

DB Insurance Co (005830) currently trades at 166,600 KRW, while our model-based Fair Value estimate is 315,443 KRW, implying the stock looks roughly 89.3% undervalued today. The Quality Score stands at 40/100 (below-average 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, DB Insurance Co generated revenue of 21.0T KRW at a net margin of 7.7%. Revenue grew 11.4% year over year. It earns a return on equity of 17.6%. Net debt stands at 459B KRW. Fundamentals as of Aug 13, 2026

Our scenario range runs from 236,582 KRW (bear case) to 394,303 KRW (bull case); at 166,600 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 19% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 2% fair-value upside, at 89%, 005830 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 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 201,838 KRW 264,789 KRW 850,746 KRW 76
P/E Multiple 287,471 KRW 383,295 KRW 479,119 KRW 63
P/B Multiple 188,394 KRW 251,192 KRW 313,990 KRW 55
All 4 models by family
Multiples
P/E Multiple 287,471 KRW 383,295 KRW 479,119 KRW 63
P/B Multiple 188,394 KRW 251,192 KRW 313,990 KRW 55
Asset-Based
NCAV (Graham) 89,712 KRW 120,214 KRW 179,423 KRW 50
Economic Profit
Residual Income 201,838 KRW 264,789 KRW 850,746 KRW 76

Widest divergence: Economic Profit (264,789 KRW) versus Asset-Based (120,214 KRW). Highest evidence: Residual Income (76).

Notify me when 005830 reaches fair value

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

Key figures & financial health

Revenue (TTM) 21.0T KRW
Revenue growth (YoY) +11.4%
Net margin 7.7%
Return on equity 17.6%
Free cash flow −392B KRW FY2025
Operating margin 8.0%
More key figures
Dividend yield 5.3%
EPS growth (YoY) +101%
Net debt 459B KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 34 · Market factors (momentum, volatility) 62

Profitability 31
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 10
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 60
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

DB Insurance Co., Ltd. provides various insurance products and services in South Korea. It offers automobile, fire, maritime, driver, travel, comprehensive, health, indemnity/dental, children's, pet, and long-term care insurance. The company was formerly known as Dongbu Insurance Co., Ltd. and changed its name to DB Insurance Co., Ltd. in November 2017.

Full company description

DB Insurance Co., Ltd. provides various insurance products and services in South Korea. It offers automobile, fire, maritime, driver, travel, comprehensive, health, indemnity/dental, children's, pet, and long-term care insurance. The company was formerly known as Dongbu Insurance Co., Ltd. and changed its name to DB Insurance Co., Ltd. in November 2017. The company was founded in 1962 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

DB Insurance Co reported revenue of 18.7T KRW in FY2025 versus 17.5T KRW in FY2021, a compound +1.7%/yr. Reported net income was 1.8T KRW in FY2025, compounding +19.7%/yr from FY2021.

Growth Quality 36/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
18.7T KRW
Latest YoY
+8.3%
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.
+7.5%
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.
+2.5%
Avg. growth/yr (26Y) 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.
+8.4%
Revenue +1.7%/yr
FY21 17.5T KRW
FY22 15.0T KRW
FY23 16.1T KRW
FY24 17.2T KRW
FY25 18.7T KRW
Net income +19.7%/yr
FY21 870B KRW
FY22 2.0T KRW
FY23 1.7T KRW
FY24 1.9T KRW
FY25 1.8T KRW

Watch 005830: 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). "DB Insurance Co Fair Value". https://www.fairvalue-calculator.com/stock/005830

Peer Group

Insurance - Property & Casualty · 119 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 38 · Bottom 25%
Fair Value upside +89% · Top 25%
Return on equity (TTM) 16% · Above median
Return on assets 2% · Below median
Net margin (TTM) 8% · Below median
Operating margin (TTM) -5% · Bottom 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 4.9% · Top 25%
Debt / equity 0.25× · Higher than median

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 24
FUTURE 53 · sector 32
PAST 65 · sector 56
HEALTH 87 · sector 92
DIVIDEND 98 · 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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
The Progressive Corporation PGR $207.37 $160.25 -23%
Chubb Limited CB $343.33 $234.73 -32%
The Travelers Companies, Inc TRV $370.16 $274.42 -26%
The Allstate Corporation ALL $255.84 $316.11 +24%
The People's Insurance Company 601319 ¥6.98 ¥11.61 +66%
PICC Property and Casualty Company 2328 HK$15.52 HK$22.28 +44%
Intact Financial Corporation IFC C$274.14 C$167.46 -39%
Fairfax Financial Holdings FFH C$2,293 C$2,291 -0%
Samsung Fire & Marine Insurance Co 000810 628,000 KRW 698,407 KRW +11%
Powszechny Zaklad Ubezpieczen SA PZU 72.14 PLN 73.80 PLN +2%

Compare DB 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is DB Insurance Co (005830) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 315,443 KRW versus a price of 166,600 KRW, about +89% (undervalued).
What is the fair value of 005830?
Our model-based fair value for DB Insurance Co is 315,443 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 166,600 KRW.
What is the quality score of 005830?
DB Insurance Co has a Quality Score of 40/100. 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 DB Insurance Co (005830)?
DB Insurance Co reported trailing-twelve-month revenue of about 21.0T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 005830?
The net profit margin of DB Insurance Co is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does DB Insurance Co pay a dividend?
DB Insurance Co currently shows a dividend yield of about 5.34% relative to its recent price (as of Aug 13, 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 DB 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.