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.
Sundrug CoSDGCF 75 Intrinsic Value: Projected FCF is $23.50 as of Sep. 21, 2026. GuruFocus rates SDGCF with a GF Score™ of 75/100 and a GF Value™ of $36.82. The stock has 1 warning sign investors should review. Among 347 Healthcare Providers & Services companies, Sundrug Co ranks worse than 54.76% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-09-21), Sundrug Co's Intrinsic Value: Projected FCF is $23.50. The stock price of Sundrug Co is $28.18. Therefore, Sundrug Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.
The historical rank and industry rank for Sundrug Co's Intrinsic Value: Projected FCF or its related term are showing as below:
SDGCF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.96 Med: 1.3 Max: 1.74
Current: 1.2
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sundrug Co was 1.74. The lowest was 0.96. And the median was 1.30.
SDGCF's Price-to-Projected-FCF is ranked worse than 54.76% of 347
companies
in the Healthcare Providers & Services industry
Industry Median: 1.07
vs SDGCF: 1.20
Sundrug Co (OTCPK:SDGCF) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Sundrug Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
28.18
/
20.780114997816
=
1.36
* 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.
Sundrug Co Intrinsic Value: Projected FCF Related Terms
Sundrug Co Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Sundrug Co's Intrinsic Value: Projected FCF 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.
Sundrug Co Intrinsic Value: Projected FCF Competitor Comparison
For the Pharmaceutical Retailers subindustry, Sundrug Co's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.
Sundrug Co Price-to-Projected-FCF vs Healthcare Providers & Services Industry
For the Healthcare Providers & Services industry and Healthcare sector, Sundrug Co's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Sundrug Co's Price-to-Projected-FCF falls into.
Sundrug Co Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* 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: Projected FCF of $23.50 mean?
Sundrug Co (SDGCF) has a Intrinsic Value: Projected FCF of $23.50 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sundrug Co and its competitors. According to the industry distribution chart, Sundrug Co ranks #190 out of 347 companies in the Healthcare Providers & Services industry, placing it in the top 54.8%.
Is Sundrug Co's Intrinsic Value: Projected FCF too high?
Sundrug Co's current Intrinsic Value: Projected FCF is $23.50. The Healthcare Providers & Services industry median Intrinsic Value: Projected FCF is 1.07. Sundrug Co's value of $23.50 is 2096.3% above this industry median. Based on the distribution chart, Sundrug Co ranks #190 out of 347 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Sundrug Co has a GF Score™ of 75/100, reflecting its overall financial health beyond just this single metric.
How does Sundrug Co's Intrinsic Value: Projected FCF compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, Sundrug Co ranks #190 out of 347 companies for Intrinsic Value: Projected FCF. This places Sundrug Co in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.07. Sundrug Co's value of $23.50 is 2096.3% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Healthcare Providers & Services company?
The median Intrinsic Value: Projected FCF among Healthcare Providers & Services companies is 1.07, based on 347 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Sundrug Co's current Intrinsic Value: Projected FCF of $23.50 is 2096.3% 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: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sundrug Co and its competitors. For the Healthcare Providers & Services industry, the median Intrinsic Value: Projected FCF is 1.07 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sundrug Co's current Intrinsic Value: Projected FCF is $23.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sundrug Co stock overvalued right now?
Sundrug Co (SDGCF) has a current Intrinsic Value: Projected FCF of $23.50. The stock's GF Value™ is $36.82, compared to a current price of $28.18 — trading 23.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is $23.50 and 2096.3% above the Healthcare Providers & Services industry median of 1.07. Sundrug Co's overall GF Score™ is 75/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Sundrug Co (SDGCF), the current Intrinsic Value: Projected FCF is $23.50 as of Sep. 21, 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 Sundrug Co (SDGCF) Overvalued in 2026?
Based on GuruFocus' analysis, Sundrug Co stock appears to be undervalued.
The current stock price of $28.18 is trading 23.5% below its estimated GF Value™ of $36.82.
Key valuation signals for SDGCF:
Intrinsic Value: Projected FCF: $23.50
GF Value™: $36.82 vs. price of $28.18 (23.5% below fair value)
Industry Position: 2096.3% above the Healthcare Providers & Services median (#190 of 347)
No single metric tells the full story. See the SDGCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Sundrug Co Ltd is a Japanese-based company engaged in the operation of drug stores and discount stores. The Group operates through two segments: the Drug Store Business, which mainly sells pharmaceuticals, cosmetics, and daily necessities, and the Discount Store Business, which mainly sells food products, household goods, and other related items. It generates the majority of its revenue from the Drugstore business segment.
75GF Score
Get the complete analysis for SDGCF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SDGCF has been successfully added to your 
