T · 3353.T
Medical Ikkou Group Co.,Ltd.
- Sector
- Industrials · Conglomerates
- Headquarters
- Tsu 514-0035
- Website
- m-ikkou.co.jp
Price · as of 2025-02-28
$2,826.00
Market cap 11.24B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,574.73 | +26.49% |
| Intrinsic Value(DCF) | $25,208.45 | +792.02% |
| Graham-Dodd Method(GD) | $4,288.87 | +51.76% |
| Graham Formula(GF) | $8,561.01 | +202.94% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $695.53 | $1,047.34 | $720.56 | $1,135.73 | $1,677.44 |
| 2012 | $890.15 | $1,133.54 | $933.98 | $1,382.39 | $2,729.20 |
| 2013 | $1,163.85 | $1,502.09 | $1,036.99 | $1,717.41 | $2,665.16 |
| 2014 | $1,111.32 | $1,703.94 | $1,962.88 | $1,757.09 | $3,371.91 |
| 2015 | $2,040.37 | $2,350.03 | $19,424.47 | $1,798.47 | $4,757.31 |
| 2016 | $1,956.80 | $2,457.94 | $21,981.74 | $2,323.22 | $4,432.06 |
| 2017 | $3,048.78 | $3,053.88 | $1,522.92 | $2,526.53 | $2,171.55 |
| 2018 | $4,180.73 | $3,447.90 | $1,779.65 | $3,201.60 | $4,110.69 |
| 2019 | $3,963.83 | $3,121.94 | $1,565.30 | $2,457.56 | $1,689.73 |
| 2020 | $3,488.07 | $2,938.63 | $1,302.86 | $2,802.51 | $2,233.54 |
| 2021 | $2,491.66 | $2,888.54 | $1,730.45 | $2,782.02 | $1,503.00 |
| 2022 | $2,281.33 | $3,148.98 | $2,109.09 | $3,156.19 | $3,234.11 |
| 2023 | $2,155.18 | $2,935.86 | $1,592.95 | $3,273.40 | $1,798.71 |
| 2024 | $2,305.52 | $3,300.53 | $2,198.43 | $4,122.83 | $6,961.00 |
| 2025 | $2,264.35 | $3,574.73 | $59,005.49 | $4,288.87 | $8,561.01 |
AI valuation
Our deep-learning model estimates Medical Ikkou Group Co.,Ltd.'s (3353.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,574.73
- Current price
- $2,826.00
- AI upside
- +26.49%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25,208.45
+792.02% upside
Graham-Dodd
$4,288.87
+51.76% upside
Graham Formula
$8,561.01
+202.94% upside
About Medical Ikkou Group Co.,Ltd.
Medical Ikkou Group Co.,Ltd. operates dispensing pharmacies in Japan. The company is also involved in the operation of nursing homes, outpatient nursing care facilities, and home-visit nursing care facilities; wholesale of generic drugs; and rental of real estate properties, as well as invests in listed and unlisted stocks, M&A, etc. It operates 93 dispensing pharmacy stores. The company was founded in 1980 and is headquartered in Tsu, Japan.
- CEO
- Toshihisa Minamino
- Employees
- 1.43K
- Beta
- 0.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25,208.45 ÷ $2,826.00) − 1 = +792.02% (DCF, example).