CHUGAI PHARMACEUTICAL CO.,LTD.

4519 TSE Pharmaceuticals Pharmaceutical
TSE Prime
¥6,422.00
+0.06%
Delayed · cached 15 min

Fair value analysis

4519
CHUGAI PHARMACEUTICAL CO.,LTD.
PharmaceuticalsPharmaceutical
¥6,422.00
Close used for this calculation
¥4,925.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns13/25
Balance Sheet23/25
Efficiency13/25
Growth8/25
Strong
Quality radar
68Prof.19/25Ret.13/25Eff.13/25B.Sht23/25Growth8/25

Consensus fair value

¥4,925.13
Above FV
▼ -23.3% against the close used
Model range ¥2,479.06 – ¥14,703.81
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥2,479.06Fair value¥4,925.13Bull¥14,703.81
FairClose
52-week traded range
52W low ¥6,286.0052W high ¥10,455.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

CHUGAI PHARMACEUTICAL CO.,LTD. closed at ¥6,422.00, 30.4% above the consensus fair value of ¥4,925.13 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 24.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,739.11
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,561.05
-60.1%
√(22.5 × EPS × BVPS)
EPS=263.73, BVPS=1105.34 · outside Graham range (P/E 24.4, P/B 5.8) — asset-light, treat as a rough floor
P/E Fair Value
¥5,274.60
-17.9%
EPS × 20x (sector P/E)
EPS=263.73, Sector P/E=20x
Peter Lynch (PEG)
¥2,479.06
-61.4%
EPS × Growth% (PEG = 1 is fair)
EPS=263.73, g=9.4%
EV/EBITDA
¥5,349.10
-16.7%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=598.83B
Dividend Discount (DDM)
¥14,703.81
+129.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=272.29, r=10%, g=8%
Book Value (P/B)
¥4,448.98
-30.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1105.34, ROE=22.1%, g=6%, r=10%
Reverse DCF
¥6,422.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.8% | Historical: 9.4%
Margin of Safety
¥2,893.69
-54.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3858.25, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.