AR advanced technology,Inc.

5578 TSE Technology Information & Communication
TSE Growth
¥870.00
-2.25%
Delayed · cached 15 min

Fair value analysis

5578
AR advanced technology,Inc.
TechnologyInformation & Communication
¥870.00
Close used for this calculation
¥2,036.10Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns23/25
Balance Sheet9/25
Efficiency23/25
Growth14/25
Strong
Quality radar
66Prof.11/25Ret.23/25Eff.23/25B.Sht9/25Growth14/25

Consensus fair value

¥2,036.10
Below FV
▲ +134.0% against the close used
Model range ¥631.20 – ¥4,867.38
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¥631.20Fair value¥2,036.10Bull¥4,867.38
FairClose
52-week traded range
52W low ¥773.0052W high ¥1,343.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

AR advanced technology,Inc. closed at ¥870.00, 57.3% below the consensus fair value of ¥2,036.10 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,867.38
+459.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,415.16
+62.7%
√(22.5 × EPS × BVPS)
EPS=136.07, BVPS=654.14
P/E Fair Value
¥2,721.40
+212.8%
EPS × 20x (sector P/E)
EPS=136.07, Sector P/E=20x
Peter Lynch (PEG)
¥900.78
+3.5%
EPS × Growth% (PEG = 1 is fair)
EPS=136.07, g=6.6%
EV/EBITDA
¥3,505.79
+303.0%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=962.96M
Dividend Discount (DDM)
¥631.20
-27.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.01, r=10%, g=6.6%
Book Value (P/B)
¥2,583.83
+197.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=654.14, ROE=21.8%, g=6%, r=10%
Reverse DCF
¥870.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 6.6%
Margin of Safety
¥2,250.99
+158.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3001.31, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.