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¥119.79Fair value¥316.95Bull¥427.95
FairClose
52-week traded range
52W low ¥172.0052W high ¥266.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Amatei Incorporated closed at ¥189.00, 40.4% below the consensus fair value of ¥316.95 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥427.95
+126.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥192.94
+2.1%
√(22.5 × EPS × BVPS)
EPS=12.43, BVPS=133.1
P/E Fair Value
¥248.60
+31.5%
EPS × 20x (sector P/E)
EPS=12.43, Sector P/E=20x
Peter Lynch (PEG)
¥372.90
+97.3%
EPS × Growth% (PEG = 1 is fair)
EPS=12.43, g=30%
EV/EBITDA
¥399.57
+111.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=366.63M
Dividend Discount (DDM)
¥270.46
+43.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.01, r=10%, g=8%
Book Value (P/B)
¥119.79
-36.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=133.1, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥189.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: 181.8%
Margin of Safety
¥217.37
+15.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=289.83, 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.