EN DE

Takeda Pharmaceutical Company (TAK) Fair Value & Analysis

Healthcare · US · Market cap $50.3B

TP Takeda Pharmaceutical Company logo Takeda Pharmaceutical Company TAK · US
Price$17.02
Fair Value$11.32
Upside-33.5%
Quality60/100
Watch Takeda Pharmaceutical Company for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.3% net margin
Moderate debt · generates free cash flow
4.16% dividend yield
Mixed vs. peers (7/15)
Narrow moat 38/100
Evidence: High Range $6.64 – $11.32 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 17 days ago

Share price +0.4% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($11.32). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$18.77 $10.74 Fair Value $11.32 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range $10.74 – $18.77 · fair‑value band $6.64 – $11.32 · the $17.02 price screens above the $11.32 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Takeda Pharmaceutical Company (TAK) currently trades at $17.02, while our model-based Fair Value estimate is $11.32, implying the stock looks roughly 33.5% overvalued today. We read business quality at 60/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Takeda Pharmaceutical Company generated revenue of $4.5T at a net margin of 4.3%. Revenue grew 3.9% year over year. It earns a return on equity of 2.6%. Net debt stands at $4.3T. Fundamentals as of Jul 21, 2026

Our scenario range runs from $6.64 (bear case) to $11.32 (bull case); at $17.02, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 33% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -33%, TAK screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $17.01 $30.47 $50.02 80
Rev-Margin DCF $8.71 $18.23 $29.47 74
ROIC Compounder $3.90 $6.11 $8.05 72
All 24 models by family
DCF Models
FCF DCF $16.66 $32.05 $56.01 38
Owner Earnings $15.77 $30.65 $53.80 31
5Y Revenue Exit $8.71 $18.05 $29.83 39
5Y EBITDA Exit $20.88 $41.16 $65.05 41
5Y P/E Exit $4.56 $10.19 $15.95 38
10Y Revenue Exit $10.86 $20.16 $32.48 36
10Y EBITDA Exit $19.12 $36.33 $59.73 37
10Y P/E Exit $8.66 $14.66 $21.74 35
Earnings-Based
Graham-Dodd $3.85 $12.83 $17.17 54
Lynch FV $2.91 $4.15 $5.40 50
PEG = 1.0 $2.91 $4.15 $5.40 46
EPV $3.90 $6.11 $8.05 59
Multiples
P/E Multiple $8.49 $11.32 $14.15 63
P/S Multiple $7.22 $9.62 $12.03 58
P/B Multiple $7.22 $9.62 $12.03 55
EV/EBIT $12.16 $19.34 $26.51 53
EV/EBITDA $26.93 $39.03 $51.13 54
EV/Revenue $5.14 $11.36 $17.58 43
Asset-Based
NCAV (Graham) $10.87 $14.56 $21.73 50
Growth DCF
Growth DCF $17.01 $30.47 $50.02 80
Rev-Margin DCF $8.71 $18.23 $29.47 74
Economic Profit
Residual Income $15.56 $14.95 $12.28 61
ROIC Compounder $3.90 $6.11 $8.05 72
Growth Earnings
Growth-Adj P/E $7.23 $10.33 $13.43 68

Widest divergence: DCF Models ($20.16) versus Earnings-Based ($4.15). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.5T
Revenue growth (YoY) +3.9%
Net margin 4.3%
Return on equity 2.6%
Free cash flow $809B FY2026
P/E ratio 43.0
More key figures
Operating margin 3.1%
EPS (TTM) $0.3700
Dividend yield 4.2%
EPS growth (YoY) +330%
Net debt $4.3T FY2026

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 54 · Market factors (momentum, volatility) 68

Profitability 24
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Takeda Pharmaceutical Company Limited engages in the research, development, manufacture, marketing, and out-licensing of pharmaceutical products. It offers pharmaceutical products in the areas of gastroenterology, rare diseases, plasma-derived therapies, oncology, vaccines, and neuroscience.

Full company description

Takeda Pharmaceutical Company Limited engages in the research, development, manufacture, marketing, and out-licensing of pharmaceutical products. It offers pharmaceutical products in the areas of gastroenterology, rare diseases, plasma-derived therapies, oncology, vaccines, and neuroscience. The company provides its products under the Entyvio, Gattex/Revestive, Takecab/Vocinti, EOHILIA, Takhzyro, Advate, Elaprase, Replagal, Vpriv, Adynovate/Adynovi, Livtencity, ADZYNMA, Gammagard Liquid/Kiovig, Hyqvia, Cuvitru, Flexbumin, Adcetris, Leuplin/Enantone, Ninlaro, Iclusig, FRUZAQLA, Alunbrig, vyvanse/elvanse, Trintellix, and QDENGA brands. It has licensing and collaboration for the development and commercialization of products with Arrowhead Pharmaceuticals, Cour Pharmaceuticals, Engitix, Halozyme, Mirum Pharmaceuticals, Ucsd/Fortis Advisors, Zedira/Dr. Falk Pharma, Ac Immune, Acurastem, Anima Biotech, Biomarin, Denali Therapeutics, Luxna Biotech, Neurocrine Biosciences, Peptidream, Abbvie, Adimab, Ascentage Pharma, Crescendo Biologics, Exelixis, F-Star, Gsk, Heidelberg Pharma, Innovent Biologics, Keros Therapeutics, Kumquat Biosciences, Protagonist Therapeutics, Halozyme, Kamada, Johnson & Johnson/Momenta Pharmaceuticals, Previpharma, Novavax, Bridgene Biosciences, Charles River Laboratories, Iambic Therapeutics, Ipsen, Km Biologics, Massachusetts Institute Of Technology, and Nabla Bio. The company operates in Japan, the United States. Europe, Canada, Latin America, China, Asia, Russia/Commonwealth of Independent States, the Middle East, Oceania, and Africa. The company was founded in 1781 and is headquartered in Chuo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Takeda Pharmaceutical Company reported revenue of ¥4.8T in FY2026 versus ¥3.6T in FY2022, a compound +7.6%/yr. Reported net income was ¥203B in FY2026, compounding −3.0%/yr from FY2022.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$4.8T
Latest YoY
+4.3%
Avg. growth/yr (3Y)
+5.9%
Avg. growth/yr (5Y)
+8.4%
Avg. growth/yr (26Y)
+6.5%
Revenue +7.6%/yr
FY22 ¥3.6T
FY23 ¥4.0T
FY24 ¥4.3T
FY25 ¥4.6T
FY26 ¥4.8T
Net income −3.0%/yr
FY22 ¥230B
FY23 ¥317B
FY24 ¥144B
FY25 ¥108B
FY26 ¥203B

TAK screens 33% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Takeda Pharmaceutical Company Fair Value". https://www.fairvalue-calculator.com/stock/TAK

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Drug Manufacturers - Specialty & Generic · 625 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Top 25%
Fair Value upside −34% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 3% · Below median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 4% · Below median
Dividend yield (TTM) 4.2% · Top 25%
Debt / equity 0.51× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 43.0× · Pricier than 75% of peers
P/B 1.02× · Cheaper than median
P/S (TTM) 1.77× · Cheaper than median
P/FCF 0.1× · Cheaper than 75% of peers
EV/EBITDA 8.4× · Cheaper than median
PEG 0.40× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 9
FUTURE 20 · sector 20
PAST 10 · sector 23
HEALTH 75 · sector 97
DIVIDEND 83 · sector 35

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Takeda Pharmaceutical Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Takeda Pharmaceutical Company (TAK) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $11.32 versus a price of $17.02, about −33% (overvalued).
What is the fair value of TAK?
Our model-based fair value for Takeda Pharmaceutical Company is $11.32 (as of Jul 21, 2026), built from audited fundamentals. The current price is $17.02.
What is the quality score of TAK?
Takeda Pharmaceutical Company has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Takeda Pharmaceutical Company (TAK)?
Takeda Pharmaceutical Company reported trailing-twelve-month revenue of about $4.5T (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TAK?
The net profit margin of Takeda Pharmaceutical Company is about 4.3%, meaning it keeps roughly 4.3% of revenue as net income. Based on the latest reported figures.
Does Takeda Pharmaceutical Company pay a dividend?
Takeda Pharmaceutical Company currently shows a dividend yield of about 4.16% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Takeda Pharmaceutical Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.