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¥228.01Fair value¥5,347.47Bull¥6,995.50
FairClose
52-week traded range
52W low ¥2,025.0052W high ¥2,794.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ASTI CORPORATION closed at ¥2,257.00, 57.8% below the consensus fair value of ¥5,347.47 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,795.39
+201.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥6,430.65
+184.9%
√(22.5 × EPS × BVPS)
EPS=228.01, BVPS=8060.71
P/E Fair Value
¥4,560.20
+102.0%
EPS × 20x (sector P/E)
EPS=228.01, Sector P/E=20x
Peter Lynch (PEG)
¥228.01
-89.9%
EPS × Growth% (PEG = 1 is fair)
EPS=228.01, g=1%
EV/EBITDA
¥6,995.50
+209.9%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=3.2B
Dividend Discount (DDM)
¥1,018.70
-54.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.9, r=10%, g=2%
Book Value (P/B)
¥2,337.61
+3.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8060.71, ROE=2.9%, g=3%, r=10%
Reverse DCF
¥2,257.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 1%
Margin of Safety
¥4,446.56
+97.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5928.75, 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.