4503.T
Astellas Pharma Inc
Price:  
1,377.00 
JPY
Volume:  
6,917,400.00
Japan | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

4503.T Intrinsic Value

-47.80 %
Upside

What is the intrinsic value of 4503.T?

As of 2025-07-11, the Intrinsic Value of Astellas Pharma Inc (4503.T) is 719.16 JPY. This 4503.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,377.00 JPY, the upside of Astellas Pharma Inc is -47.80%.

The range of the Intrinsic Value is 231.53 - 8,202.37 JPY

Is 4503.T undervalued or overvalued?

Based on its market price of 1,377.00 JPY and our intrinsic valuation, Astellas Pharma Inc (4503.T) is overvalued by 47.80%.

1,377.00 JPY
Stock Price
719.16 JPY
Intrinsic Value
Intrinsic Value Details

4503.T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 231.53 - 8,202.37 719.16 -47.8%
DCF (Growth 10y) 472.92 - 11,053.53 1,123.42 -18.4%
DCF (EBITDA 5y) 771.22 - 1,110.90 977.76 -29.0%
DCF (EBITDA 10y) 958.27 - 1,437.41 1,229.74 -10.7%
Fair Value 335.37 - 335.37 335.37 -75.65%
P/E 347.52 - 426.80 378.94 -72.5%
EV/EBITDA 692.80 - 1,375.71 980.81 -28.8%
EPV 1,946.78 - 2,757.48 2,352.13 70.8%
DDM - Stable 400.77 - 3,849.57 2,125.17 54.3%
DDM - Multi 859.69 - 5,217.23 1,377.86 0.1%

4503.T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,491,901.80
Beta 0.44
Outstanding shares (mil) 1,809.66
Enterprise Value (mil) 2,491,901.80
Market risk premium 6.13%
Cost of Equity 6.68%
Cost of Debt 5.00%
WACC 5.95%