What is the intrinsic value of 4507.T?

As of 2025-07-06, the Intrinsic Value of Shionogi & Co Ltd (4507.T) is 3,320.16 JPY. This 4507.T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,506.50 JPY, the upside of Shionogi & Co Ltd is 32.50%.

The range of the Intrinsic Value is 2,688.57 - 4,486.47 JPY

Is 4507.T undervalued or overvalued?

Based on its market price of 2,506.50 JPY and our intrinsic valuation, Shionogi & Co Ltd (4507.T) is undervalued by 32.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,688.57 - 4,486.47	3,320.16	32.5%
DCF (Growth 10y)	2,937.96 - 4,816.80	3,600.86	43.7%
DCF (EBITDA 5y)	2,415.15 - 2,798.80	2,657.74	6.0%
DCF (EBITDA 10y)	2,722.61 - 3,282.56	3,036.31	21.1%
Fair Value	1,854.33 - 1,854.33	1,854.33	-26.02%
P/E	2,961.82 - 3,522.13	3,117.94	24.4%
EV/EBITDA	1,909.37 - 2,518.57	2,279.54	-9.1%
EPV	2,350.61 - 3,136.41	2,743.51	9.5%
DDM - Stable	2,010.41 - 4,780.25	3,395.33	35.5%
DDM - Multi	2,609.60 - 4,852.03	3,396.30	35.5%