The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥291.95Fair value¥1,659.09Bull¥2,399.63
FairClose
52-week traded range
52W low ¥1,280.0052W high ¥1,445.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ATOM LIVIN TECH Co.,Ltd. closed at ¥1,280.00, 22.8% below the consensus fair value of ¥1,659.09 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,836.21
+43.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,399.63
+87.5%
√(22.5 × EPS × BVPS)
EPS=97.97, BVPS=2612.24
P/E Fair Value
¥1,959.40
+53.1%
EPS × 20x (sector P/E)
EPS=97.97, Sector P/E=20x
Peter Lynch (PEG)
¥291.95
-77.2%
EPS × Growth% (PEG = 1 is fair)
EPS=97.97, g=3%
EV/EBITDA
¥1,737.39
+35.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=693.14M
Dividend Discount (DDM)
¥434.11
-66.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.05, r=10%, g=2%
Book Value (P/B)
¥298.54
-76.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2612.24, ROE=3.8%, g=3%, r=10%
Reverse DCF
¥1,280.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: -3%
Margin of Safety
¥1,548.81
+21.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2065.08, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.