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.