ACMOS INC.

6888 TSE Technology Information & Communication
TSE Standard
¥498.00
-0.40%
Delayed · cached 15 min

Fair value analysis

6888
ACMOS INC.
TechnologyInformation & Communication
¥498.00
Close used for this calculation
¥525.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns14/25
Balance Sheet21/25
Efficiency20/25
Growth8/25
Strong
Quality radar
66Prof.11/25Ret.14/25Eff.20/25B.Sht21/25Growth8/25

Consensus fair value

¥525.84
Near FV
▲ +5.6% against the close used
Model range ¥71.65 – ¥778.80
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¥71.65Fair value¥525.84Bull¥778.80
FairClose
52-week traded range
52W low ¥465.0052W high ¥573.00

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

Valuation summary

Trading close to the consensus fair value

ACMOS INC. closed at ¥498.00, 5.3% below the consensus fair value of ¥525.84 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥316.24
-36.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥544.81
+9.4%
√(22.5 × EPS × BVPS)
EPS=38.94, BVPS=338.78
P/E Fair Value
¥778.80
+56.4%
EPS × 20x (sector P/E)
EPS=38.94, Sector P/E=20x
Peter Lynch (PEG)
¥71.65
-85.6%
EPS × Growth% (PEG = 1 is fair)
EPS=38.94, g=1.8%
EV/EBITDA
¥668.05
+34.1%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=636.39M
Dividend Discount (DDM)
¥318.74
-36.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25, r=10%, g=2%
Book Value (P/B)
¥427.34
-14.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=338.78, ROE=11.8%, g=3%, r=10%
Reverse DCF
¥498.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 1.8%
Margin of Safety
¥409.96
-17.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=546.62, 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.