$9.10
-7.6%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.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 |
Continue your ATOM research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.