Kusuri No Aoki Holdings (TSE:3549) Margin of Safety % (DCF FCF Based): N/A (As of Jun. 27, 2026)


TSE:3549 Kusuri No Aoki Holdings TSE:3549
92 GF Score
Price 円3,533.00
GF Value 円4,067.87
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Kusuri No Aoki Holdings Margin of Safety % (DCF FCF Based)?

Margin of Safety % (DCF FCF Based) = (Intrinsic Value: DCF (FCF Based) - Current Price) / Intrinsic Value: DCF (FCF Based).

Note: Discounted FCF 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.

As of today (2026-06-27), Kusuri No Aoki Holdings's Predictability Rank is 4-Stars. Kusuri No Aoki Holdings's intrinsic value calculated from the Discounted FCF model is 円4074.82 and current share price is 円3533.00. Consequently,

Kusuri No Aoki Holdings's Margin of Safety % (DCF FCF Based) using Discounted FCF model is N/A.

Kusuri No Aoki Holdings Margin of Safety % (DCF FCF Based) Competitor Comparison

For the Pharmaceutical Retailers subindustry, Kusuri No Aoki Holdings's Margin of Safety % (DCF FCF Based), along with its competitors' market caps and Margin of Safety % (DCF FCF 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.

Kusuri No Aoki Holdings Margin of Safety % (DCF FCF Based) vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Kusuri No Aoki Holdings's Margin of Safety % (DCF FCF Based) distribution charts can be found below:

* The bar in red indicates where Kusuri No Aoki Holdings's Margin of Safety % (DCF FCF Based) falls into.


TSE:3549
92GF Score
Kusuri No Aoki Holdings TSE:3549
Margin of Safety % (DCF FCF Based) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kusuri No Aoki Holdings Margin of Safety % (DCF FCF Based) Calculation

Kusuri No Aoki Holdings's Margin of Safety % (DCF FCF Based) for today is calculated as

Margin of Safety % (DCF FCF Based)=(Intrinsic Value: DCF (FCF Based)-Current Price)/Intrinsic Value: DCF (FCF Based)
=(-16.00-3533.00)/-16.00
=N/A

* 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.

The intrinsic value is calculated from the Discounted FCF model with default parameters. The calculation method is the same as Discounted Earnings model except free cash flow are used in the calculation instead of earnings per share.

Is Kusuri No Aoki Holdings (TSE:3549) Overvalued in 2026?

Based on GuruFocus' analysis, Kusuri No Aoki Holdings stock appears to be undervalued. The current stock price of 円3,533.00 is trading 13.1% below its estimated GF Value™ of 円4,067.87. GuruFocus considers Kusuri No Aoki Holdings to be Modestly Undervalued.

Key valuation signals for TSE:3549:

  • Margin of Safety % (DCF FCF Based): N/A
  • GF Value™: 円4,067.87 vs. price of 円3,533.00 (13.1% below fair value)
  • GF Score™: 92/100 with 4 warning signs

No single metric tells the full story. See the TSE:3549 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Kusuri No Aoki Holdings Business Description

Address 1st Yokoe-cho 4 Block, Ishikawa Prefecture, Hakusan, JPN, 924-8510
Kusuri No Aoki Holdings is a pharmaceutical retail chain that sells health, beauty, and cleaning supplies. The company operates stores that focus primarily on residential areas in Japan. Kusuri's business includes pharmaceutical drugs, and the company also operates a bone-marrow bank. The company breaks out its sales into four different product lines, including health, beauty, life, and dispensing. The vast majority of the company's revenue is derived from its life product category, followed by beauty products. Most of Kusuri's revenue is derived from the Hokuriku region.
92GF Score

Get the complete analysis for TSE:3549

Margin of Safety % (DCF FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,533.00
Price
円4,067.87
GF Value