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 PharmaceuticalCSMYF 93 Intrinsic Value: DCF (Earnings Based) is $44.32 as of Aug. 03, 2026, which is 5809% above its 10-year median of 0.75. GuruFocus rates CSMYF with a GF Score™ of 93/100 and a GF Value™ of $51.99 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 97 Healthcare Providers & Services companies, COSMOS Pharmaceutical ranks better than 50.52% on this metric.
Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
The historical rank and industry rank for COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:
CSMYF'
s Price-to-DCF (Earnings Based) Range Over the Past 10 Years
Min: 0.39 Med: 0.75 Max: 1.13
Current: 0.84
During the past 13 years, the highest Price-to-Intrinsic-Value-DCF (Earnings Based) Ratio of COSMOS Pharmaceutical was 1.13. The lowest was 0.39. And the median was 0.75.
CSMYF's Price-to-DCF (Earnings Based) is ranked better than 50.52% of 97
companies
in the Healthcare Providers & Services industry
Industry Median: 0.96
vs CSMYF: 0.84
Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.
Be Aware
What you need to know about Discounted Earnings model:
1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company 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 that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
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 predictable businesses.
You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.
COSMOS Pharmaceutical Intrinsic Value: DCF (Earnings Based) Related Terms
COSMOS Pharmaceutical Intrinsic Value: DCF (Earnings Based) Historical Data
* Premium members only.
The historical data trend for COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings 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 (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings 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 (Earnings Based) vs Healthcare Providers & Services Industry
For the Healthcare Providers & Services industry and Healthcare sector, COSMOS Pharmaceutical's Price-to-DCF (Earnings Based) distribution charts can be found below:
* The bar in red indicates where COSMOS Pharmaceutical's Price-to-DCF (Earnings Based) falls into.
This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings 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 DCF 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. Growth Rate in the growth stage: g1 = 8.10%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI 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 EPS without NRI Growth Rate in the past
10 years was 8.10%,
which is between 5% and 20%. => GuruFocus defaults => Growth Rate: 8.10%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. EPS without NRI: eps without nri = $2.649. GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings 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 (Earnings Based) of $44.32 mean?
COSMOS Pharmaceutical (CSMYF) has a Intrinsic Value: DCF (Earnings Based) of $44.32 as of Aug. 03, 2026. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on COSMOS Pharmaceutical and its competitors. This is 5809% above median its historical median of 0.75. Over the past decade, COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings Based) has ranged from 0.39 to 1.13. According to the industry distribution chart, COSMOS Pharmaceutical ranks #48 out of 97 companies in the Healthcare Providers & Services industry, placing it in the top 49.5%.
Is COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings Based) too high?
COSMOS Pharmaceutical's current Intrinsic Value: DCF (Earnings Based) of $44.32 is 5809% above median its 10-year median of 0.75. Over the past 10 years, this metric has ranged from a low of 0.39 to a high of 1.13. The Healthcare Providers & Services industry median Intrinsic Value: DCF (Earnings Based) is 0.96. COSMOS Pharmaceutical's value of $44.32 is 4516.7% above this industry median. Based on the distribution chart, COSMOS Pharmaceutical ranks #48 out of 97 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, COSMOS Pharmaceutical has a GF Score™ of 93/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does COSMOS Pharmaceutical's Intrinsic Value: DCF (Earnings Based) compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, COSMOS Pharmaceutical ranks #48 out of 97 companies for Intrinsic Value: DCF (Earnings Based). This puts COSMOS Pharmaceutical in the upper half of its industry. The industry median Intrinsic Value: DCF (Earnings Based) is 0.96. COSMOS Pharmaceutical's value of $44.32 is 4516.7% above this benchmark. Historically, COSMOS Pharmaceutical's own Intrinsic Value: DCF (Earnings Based) has ranged from 0.39 to 1.13 over the past decade. While the company's 10-year median is 0.75 vs. the industry median of 0.96, COSMOS Pharmaceutical has consistently been above the industry average. 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 (Earnings Based) for a Healthcare Providers & Services company?
The median Intrinsic Value: DCF (Earnings Based) among Healthcare Providers & Services companies is 0.96, based on 97 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (Earnings Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (Earnings Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. COSMOS Pharmaceutical's current Intrinsic Value: DCF (Earnings Based) of $44.32 is 4516.7% above the industry median. 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 (Earnings Based) mean?
A high Intrinsic Value: DCF (Earnings Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (Earnings Based) is the stock value based on a two-stage discounted earnings model. View historical data on COSMOS Pharmaceutical and its competitors. For the Healthcare Providers & Services industry, the median Intrinsic Value: DCF (Earnings Based) is 0.96 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. COSMOS Pharmaceutical's current Intrinsic Value: DCF (Earnings Based) is $44.32, which is 5809% above median its own 10-year median of 0.75. 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 (CSMYF) is currently considered Modestly Undervalued. The stock's GF Value™ is $51.99, compared to a current price of $37.06 — trading 28.7% below its estimated fair value. The current Intrinsic Value: DCF (Earnings Based) is $44.32, which is 5809% above median its 10-year median of 0.75 and 4516.7% above the Healthcare Providers & Services industry median of 0.96. COSMOS Pharmaceutical's overall GF Score™ is 93/100 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 (Earnings Based) calculated?
Intrinsic Value: DCF (Earnings Based) is calculated from a company's financial statements. For COSMOS Pharmaceutical (CSMYF), the current Intrinsic Value: DCF (Earnings Based) is $44.32 as of Aug. 03, 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 (CSMYF) Overvalued in 2026?
Based on GuruFocus' analysis, COSMOS Pharmaceutical stock appears to be undervalued.
The current stock price of $37.06 is trading 28.7% below its estimated GF Value™ of $51.99.
GuruFocus considers COSMOS Pharmaceutical to be Modestly Undervalued.
Key valuation signals for CSMYF:
Intrinsic Value: DCF (Earnings Based): $44.32 (5809% above median its 10-year median of 0.75)
GF Value™: $51.99 vs. price of $37.06 (28.7% below fair value)
Industry Position: 4516.7% above the Healthcare Providers & Services median (#48 of 97)
No single metric tells the full story. See the CSMYF 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.
93GF Score
Get the complete analysis for CSMYF
Intrinsic Value: DCF (Earnings 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
CSMYF has been successfully added to your 
