The Discounted Cash Flow (DCF) valuation of Sumitomo Dainippon Pharma Co Ltd (4506.T) is 784.88 JPY. With the latest stock price at 1,032.00 JPY, the upside of Sumitomo Dainippon Pharma Co Ltd based on DCF is -23.9%.
Based on the latest price of 1,032.00 JPY and our DCF valuation, Sumitomo Dainippon Pharma Co Ltd (4506.T) is a sell. selling 4506.T stocks now will result in a potential gain of 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.9% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 287.22 - 2,478.46 | 784.88 |
| Upside | -72.2% - 140.2% | -23.9% |