Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
COSMOS PharmaceuticalTSE:3349 +0.79%87 Intrinsic Value: DCF (Dividends Based) is 円11,823.89 as of Aug. 19, 2026, which is 100% below its 10-year median of 0.81. GuruFocus rates TSE:3349 with a GF Score™ of 87/100 and a GF Value™ of 円8,489.93 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 84 Healthcare Providers & Services companies, COSMOS Pharmaceutical ranks better than 88.1% on this metric.
Note: Discounted Dividend model is only suitable for companies who have a consistant distribution history. If the company's dividends does not remain steady over a long period, results may not be accurate due to the low consistency. The model is also only suitable for predictable companies (Business Predictability Rank higher than 1-Star) with dividend payments. If the company's Predictability Rank is 1-Star or Not Rated, or if the company does not pay dividend, the data will not be stored into our database.
The historical rank and industry rank for COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) or its related term are showing as below:
TSE:3349'
s Price-to-DCF (Dividends Based) Range Over the Past 10 Years
Min: 0.54 Med: 0.81 Max: 1.05
Current: 0.54
During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Dividends Based) Ratio of COSMOS Pharmaceutical was 1.05. The lowest was 0.54. And the median was 0.81.
TSE:3349's Price-to-DCF (Dividends Based) is ranked better than 88.1% of 84
companies
in the Healthcare Providers & Services industry
Industry Median: 1.11
vs TSE:3349: 0.54
What you need to know about Discounted Dividends model:
1. The Discounted Dividends model evaluates a company based on its future dividends distribution power
2. Dividend growth is taken into account; therefore a company with a higher dividend growth rate is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies with consistently steady dividends distributed.
4. The Discounted Dividends model works poorly for inconsistent dividends distributor like high growth companies.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less dividends distributed.
COSMOS Pharmaceutical Intrinsic Value: DCF (Dividends Based) Related Terms
COSMOS Pharmaceutical Intrinsic Value: DCF (Dividends Based) Historical Data
* Premium members only.
The historical data trend for COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Pharmaceutical Retailers subindustry, COSMOS Pharmaceutical's Price-to-DCF (Dividends Based), along with its competitors' market caps and Price-to-DCF (Dividends Based) data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
COSMOS Pharmaceutical Price-to-DCF (Dividends Based) vs Healthcare Providers & Services Industry
For the Healthcare Providers & Services industry and Healthcare sector, COSMOS Pharmaceutical's Price-to-DCF (Dividends Based) distribution charts can be found below:
* The bar in red indicates where COSMOS Pharmaceutical's Price-to-DCF (Dividends Based) falls into.
This is the intrinsic value calculated from the Discounted Dividend Model with default parameters. The calculation method is the same as Discounted Cash Flow model except adjusted dividend are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.
Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DDM calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 9% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 2.67%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Dividend Growth Rate in the growth stage: g1 = 17.60%
The Growth Rate in the growth stage is initially set as the default 10-Year Dividend Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year Dividend Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year Dividend Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
COSMOS Pharmaceutical's average Dividend Growth Rate in the past
10 years was 17.60%,
which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 17.60%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Dividends per Share: adjusted dividends per share = 円367.1469. GuruFocus uses adjusted dividends per share by default to ensure that the valuation reflects the total value of the company, as the actual dividend is only a portion of the total value.
All of the default settings can be changed in the DCF calculator and the results are calculated automatically.
COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) for today is calculated as:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: DCF (Dividends Based) of 円11,823.89 mean?
COSMOS Pharmaceutical (TSE:3349) has a Intrinsic Value: DCF (Dividends Based) of 円11,823.89 as of Aug. 19, 2026. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on COSMOS Pharmaceutical and its competitors. This is 1459640% above median its historical median of 0.81. Over the past decade, COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) has ranged from 0.54 to 1.05. According to the industry distribution chart, COSMOS Pharmaceutical ranks #10 out of 84 companies in the Healthcare Providers & Services industry, placing it in the top 11.9%.
Is COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) too high?
COSMOS Pharmaceutical's current Intrinsic Value: DCF (Dividends Based) of 円11,823.89 is 1459640% above median its 10-year median of 0.81. Over the past 10 years, this metric has ranged from a low of 0.54 to a high of 1.05. Based on the distribution chart, COSMOS Pharmaceutical ranks #10 out of 84 companies in the Healthcare Providers & Services industry, which is in the top quartile — a strong position relative to peers. Overall, COSMOS Pharmaceutical has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does COSMOS Pharmaceutical's Intrinsic Value: DCF (Dividends Based) compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, COSMOS Pharmaceutical ranks #10 out of 84 companies for Intrinsic Value: DCF (Dividends Based). This places COSMOS Pharmaceutical in the top 12% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: DCF (Dividends Based) is 1.11. Historically, COSMOS Pharmaceutical's own Intrinsic Value: DCF (Dividends Based) has ranged from 0.54 to 1.05 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (Dividends Based) for a Healthcare Providers & Services company?
The median Intrinsic Value: DCF (Dividends Based) among Healthcare Providers & Services companies is 1.11, based on 84 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Dividends Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Dividends Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (Dividends Based) mean?
A high Intrinsic Value: DCF (Dividends Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Dividends Based) is the stock value based on a two-stage discounted dividend model. View historical data on COSMOS Pharmaceutical and its competitors. For the Healthcare Providers & Services industry, the median Intrinsic Value: DCF (Dividends Based) is 1.11 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. COSMOS Pharmaceutical's current Intrinsic Value: DCF (Dividends Based) is 円11,823.89, which is 1459640% above median its own 10-year median of 0.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is COSMOS Pharmaceutical stock overvalued right now?
Based on GuruFocus' analysis, COSMOS Pharmaceutical (TSE:3349) is currently considered Modestly Undervalued. The stock's GF Value™ is 円8,489.93, compared to a current price of 円6,406.00 — trading 24.5% below its estimated fair value. The current Intrinsic Value: DCF (Dividends Based) is 円11,823.89, which is 1459640% above median its 10-year median of 0.81. COSMOS Pharmaceutical's overall GF Score™ is 87/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (Dividends Based) calculated?
Intrinsic Value: DCF (Dividends Based) is calculated from a company's financial statements. For COSMOS Pharmaceutical (TSE:3349), the current Intrinsic Value: DCF (Dividends Based) is 円11,823.89 as of Aug. 19, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is COSMOS Pharmaceutical (TSE:3349) Overvalued in 2026?
Based on GuruFocus' analysis, COSMOS Pharmaceutical stock appears to be undervalued.
The current stock price of 円6,406.00 is trading 24.5% below its estimated GF Value™ of 円8,489.93.
GuruFocus considers COSMOS Pharmaceutical to be Modestly Undervalued.
Key valuation signals for TSE:3349:
Intrinsic Value: DCF (Dividends Based): 円11,823.89 (1459640% above median its 10-year median of 0.81)
GF Value™: 円8,489.93 vs. price of 円6,406.00 (24.5% below fair value)
No single metric tells the full story. See the TSE:3349 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
COSMOS Pharmaceutical Corp manages retail drugstores in Japan. The company emphasizes convenience regarding its product selection, which includes medical products, health and beauty aids, personal-care items, discount cosmetics, household items, food and beverages, greeting cards, seasonal merchandise, alcoholic beverages, tobacco, insect repellent, and miscellaneous everyday consumables. The majority of the company's revenue is derived from common grocery sales. It also operates a private grocery brand called ON 365.
87GF Score
Get the complete analysis for TSE:3349
Intrinsic Value: DCF (Dividends Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
TSE:3349 has been successfully added to your 
