¥674.12
Near FV▲ +4.5% against the close used
Model range ¥127.47 – ¥920.67
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥127.47Fair value¥674.12Bull¥920.67
FairClose
52-week traded range
52W low ¥410.0052W high ¥1,050.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
atect corporation closed at ¥645.00, 4.3% below the consensus fair value of ¥674.12 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 20.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥920.67
+42.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥545.87
-15.4%
√(22.5 × EPS × BVPS)
EPS=32.03, BVPS=413.46 · outside Graham range (P/E 20.1, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥640.60
-0.7%
EPS × 20x (sector P/E)
EPS=32.03, Sector P/E=20x
Peter Lynch (PEG)
¥142.21
-78.0%
EPS × Growth% (PEG = 1 is fair)
EPS=32.03, g=4.4%
EV/EBITDA
¥588.32
-8.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=416.82M
Dividend Discount (DDM)
¥127.47
-80.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10, r=10%, g=2%
Book Value (P/B)
¥295.33
-54.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=413.46, ROE=8%, g=3%, r=10%
Reverse DCF
¥645.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: -4.4%
Margin of Safety
¥526.79
-18.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=702.38, 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.