Shionogi & Co Ltd
TSE:4507
Intrinsic Value
The intrinsic value of one Shionogi & Co Ltd stock under the Base Case scenario is 1 969.48 JPY. Compared to the current market price of 2 366.5 JPY, Shionogi & Co Ltd is Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shionogi & Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shionogi & Co Ltd
Balance Sheet Decomposition
Shionogi & Co Ltd
Current Assets | 828.7B |
Cash & Short-Term Investments | 591.6B |
Receivables | 144B |
Other Current Assets | 93.1B |
Non-Current Assets | 687.9B |
Long-Term Investments | 340.7B |
PP&E | 131B |
Intangibles | 160.5B |
Other Non-Current Assets | 55.6B |
Free Cash Flow Analysis
Shionogi & Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shionogi & Co Ltd
Revenue
|
431.9B
JPY
|
Cost of Revenue
|
-61.2B
JPY
|
Gross Profit
|
370.6B
JPY
|
Operating Expenses
|
-226.8B
JPY
|
Operating Income
|
143.8B
JPY
|
Other Expenses
|
24.8B
JPY
|
Net Income
|
168.6B
JPY
|
Profitability Score
Profitability Due Diligence
Shionogi & Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Shionogi & Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shionogi & Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Shionogi & Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shionogi & Co Ltd
According to Wall Street analysts, the average 1-year price target for Shionogi & Co Ltd is 2 660.81 JPY with a low forecast of 1 818 JPY and a high forecast of 3 643.5 JPY.
Dividends
Current shareholder yield for Shionogi & Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Shionogi & Co Ltd stock under the Base Case scenario is 1 969.48 JPY.
Compared to the current market price of 2 366.5 JPY, Shionogi & Co Ltd is Overvalued by 17%.