Amatei Incorporated

5952 TSE Metals Metal Products
TSE Standard
¥189.00
-1.05%
Delayed · cached 15 min

Fair value analysis

5952
Amatei Incorporated
MetalsMetal Products
¥189.00
Close used for this calculation
¥316.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability17/25
Returns12/25
Balance Sheet9/25
Efficiency18/25
Growth23/25
Good
Quality radar
56Prof.17/25Ret.12/25Eff.18/25B.Sht9/25Growth23/25

Consensus fair value

¥316.95
Below FV
▲ +67.7% against the close used
Model range ¥119.79 – ¥427.95
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.

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