Atomera Incorporated

Atomera Incorporated

ATOMยทNASDAQ

$9.10

-7.6%
TechnologySemiconductors

Atomera Incorporated develops, commercializes, and licenses proprietary materials, processes, and technologies for the semiconductor industry in North America and the Asia Pacific. The company's lead technology is the Mears Silicon Technology, a thin film of reengineered silicon that can be applied as a transistor channel enhancement to CMOS-type transistors. Its customers include foundries, integrated device manufacturers, fabless semiconductor manufacturers, original equipment manufacturers, and electronic design automation companies. The company was formerly known as Mears Technologies, Inc. and changed its name to Atomera Incorporated in January 2016. Atomera Incorporated was incorporated in 2001 and is headquartered in Los Gatos, California.

At a Glance

Live Snapshot
Market Cap$295.75M
EPS-0.6500
P/E Ratio-14.00
Earnings Date08/04/2026
Atomera Incorporated

Atomera Incorporated Fair Value Envelope

ATOM ยท NASDAQ

Our analysis suggests that ATOM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.1, this represents a potential HIDDEN relative to our calculated worth for Atomera Incorporated.

Intrinsic Value
Current Price: $9.1

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$56.4M
+ Cash & Equivalents$19.2M
Firm Value-$37.2M
- Debt$2.0M
Equity Value-$39.2M
/ Shares Outstanding31,482,800B
DCF Value-$1
OVERVALUED BY 114%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$13.1M
-$11.5M
-$10.1M
-$8.8M
-$7.7M
-$6.8M
-$6.0M
-$5.2M
-$4.6M
-$4.0M
Maintenance CapEx
-$8.6K
-$7.5K
-$6.6K
-$5.8K
-$5.1K
-$4.5K
-$3.9K
-$3.5K
-$3.0K
-$2.7K
Owner Earnings
-$13.1M
-$11.5M
-$10.1M
-$8.8M
-$7.7M
-$6.8M
-$6.0M
-$5.2M
-$4.6M
-$4.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$12.1M
-$9.8M
-$8.0M
-$6.5M
-$5.3M
-$4.3M
-$3.5M
-$2.8M
-$2.3M
-$1.9M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.