
Otsuka Holdings Co Ltd
TSE:4578

Intrinsic Value
The intrinsic value of one
Otsuka Holdings Co Ltd
stock under the Base Case scenario is
9 378.29
JPY.
Compared to the current market price of 6 827 JPY,
Otsuka Holdings Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Otsuka Holdings Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Otsuka Holdings Co Ltd
Balance Sheet Decomposition
Otsuka Holdings Co Ltd
Current Assets | 1.4T |
Cash & Short-Term Investments | 458.1B |
Receivables | 518.8B |
Other Current Assets | 390.1B |
Non-Current Assets | 2.4T |
Long-Term Investments | 521.1B |
PP&E | 628.5B |
Intangibles | 993.7B |
Other Non-Current Assets | 229B |
Free Cash Flow Analysis
Otsuka Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Otsuka Holdings Co Ltd
Revenue
|
2.3T
JPY
|
Cost of Revenue
|
-660.4B
JPY
|
Gross Profit
|
1.7T
JPY
|
Operating Expenses
|
-1.3T
JPY
|
Operating Income
|
416B
JPY
|
Other Expenses
|
-72.9B
JPY
|
Net Income
|
343.1B
JPY
|
Profitability Score
Profitability Due Diligence
Otsuka Holdings Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Otsuka Holdings Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Otsuka Holdings Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Otsuka Holdings Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Otsuka Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for
Otsuka Holdings Co Ltd
is 9 297.3 JPY
with a low forecast of 7 575 JPY and a high forecast of 11 025 JPY.
Dividends
Current shareholder yield for Otsuka Holdings 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
Otsuka Holdings Co Ltd
stock under the Base Case scenario is
9 378.29
JPY.
Compared to the current market price of 6 827 JPY,
Otsuka Holdings Co Ltd
is
Undervalued by 27%.